Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 5/5 core metricsLatest reported free cash flow was -$5M.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- Free cash flow was negative
Latest reported free cash flow was -$5M.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.
- No current rule-based risk flags
11 filing-based checks were evaluable.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue expanded
Latest reported annual revenue changed +38.8% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
- Operating margin improved
Operating margin changed +7.3 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- United States$513M66.3%+36.5% yoy
- Other$92.8M12.0%+161.9% yoy
- Netherlands$63M8.1%+19.7% yoy
- United Kingdom$56.3M7.3%-10.6% yoy
- China$48.8M6.3%+59.5% yoy
Members sum to the consolidated $774M for this period.
- United States$137M66.3%+21.9% yoy
- Other$24.2M11.8%+26.7% yoy
- Netherlands$17.6M8.5%+56.5% yoy
- China$14.6M7.1%-1.6% yoy
- United Kingdom$13M6.3%-33.4% yoy
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 817 in Technology| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $774M | 51stof 3,301 middle third | 50thof 778 middle third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 38.8% | 88thof 3,135 top third | 87thof 743 top third |
Gross margin gross profit ÷ revenue | 34.8% | 44thof 1,603 middle third | 34thof 555 middle third |
Operating margin operating income ÷ revenue | 13.7% | 76thof 2,819 top third | 75thof 752 top third |
Net margin net income ÷ revenue | 6.5% | 62ndof 3,263 middle third | 63rdof 770 middle third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | -0.7% | 33rdof 2,679 bottom third | 26thof 701 bottom third |
Return on equity net income ÷ stockholders' equity (positive equity only) | 15.8% | 81stof 3,577 top third | 74thof 720 top third |
Interest coverage operating income ÷ interest expense (interest expense > 0) | 5.1× | 72ndof 819 top third | 61stof 195 middle third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 1.7% | 55thof 2,895 middle third | 69thof 729 top third |
Days sales outstanding receivables ÷ revenue × 365 · lower is ranked higher | 82 days | 18thof 2,398 bottom third | 26thof 712 bottom third |
Net debt ÷ operating cash flow net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher | 30.6× | 3rdof 1,547 bottom third | 2ndof 338 bottom third |
Cash conversion operating cash flow ÷ net income (net income > 0) | 0.1× | 11thof 2,183 bottom third | 7thof 417 bottom third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | 5.3% | 7thof 3,577 bottom third | 6thof 722 bottom third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | 14.9% | 33rdof 3,059 bottom third | 32ndof 634 bottom third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 0 changed periodsNo period on file has changed between its first report and the latest filing carrying it.
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsBusiness combinations · 7,872 characters as filed
"15. Acquisitions and Proposed Merger with Thermon Group Holdings, Inc. Merger Agreement with Thermon Group Holdings, Inc. On February 23, 2026, the Company entered into an Agreement and Plan of Merger (the Merger Agreement) with Longhorn Merger Sub, Inc. and Longhorn Merger Sub LLC, each a direct wholly owned subsidiary of the Company (together, the Merger Subs), and Thermon Group Holdings, Inc. (Thermon), pursuant to which the parties agreed to effect the merger transactions contemplated thereby (the Merger). Under the terms of the Merger Agreement and at the effective time of the Merger, each share of common stock, par value $ 0.001 per share, of Thermon (Thermon Common Stock), issued and outstanding immediately prior to the effective time (other than those shares of Thermon Common Stock excluded or constituting dissenting shares pursuant to the Merger Agreement), will be automatically converted into the right to receive from the Company, at the holders election and subject to proration, either (i) mixed consideration consisting of 0.6840 shares of the Companys common stock and $ 10.00 of cash per share, (ii) $ 63.89 of cash per share or (iii) 0.8110 shares of the Companys common stock per share (collectively, the ""Merger Consideration""). The Company is seeking stockholder approval for the issuance of shares of Company common stock in the transaction and Thermon is seeking Thermon stockholder approval of the Merger Agreement. The completion of the Merger is subject to cu …
BusinessCombinationDisclosureTextBlock · excerpt; the full note is in the filing
Commitments and contingencies · 1,216 characters as filed
14. Commitments and Contingencies Legal Proceedings The Company is subject to routine legal claims, proceedings, and investigations associated with contract and employment-related litigation matters, warranty claims, asbestos matters, and audits of state and local tax returns arising in the ordinary course of its business. The final outcome and impact of open matters, and related claims and investigations that may be brought in the future, are subject to many variables, and cannot be predicted. The Company regularly assesses such matters to determine the degree of probability that it will incur a material loss as a result of such matters, as well as the range of possible loss. The Company records accruals for estimated losses relating to claims and lawsuits when available information indicates that a loss is probable and the amount of the loss, or range of loss, can be reasonably estimated. Based upon information presently available, and in light of legal and other factual defenses available to the Company, the Company does not believe that it is reasonably possible that such litigation will have a material adverse effect on the Companys financial condition, future operating results or liquidity. …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Debt · 13,722 characters as filed
"8. Senior Debt Debt as of March 31, 2026 and December 31, 2025 consisted of the following: (in thousands) March 31, 2026 December 31, 2025 Outstanding borrowings under Credit Facility (defined below) Revolving credit facility $ 251,800 $ 208,600 Total outstanding borrowings under the Credit Facility 251,800 208,600 Outstanding borrowings under the joint venture term debt 5,212 5,647 Unamortized debt discount ( 3,765 ) ( 1,809 ) Total outstanding borrowings 253,247 212,438 Less: current portion ( 5,340 ) ( 1,879 ) Total debt, less current portion $ 247,907 $ 210,559 Scheduled principal payments under the Credit Facility and joint venture term debt are $ 1.4 million for the remainder of 2026, and $ 3.8 million in 2027 . The remaining $ 251.8 million will be paid upon maturity in 2031. Credit Facility On October 7, 2024, the Company entered into the Third Amended and Restated Credit Agreement (the Legacy Credit Agreement), among the Company, its subsidiaries from time to time party thereto, the lenders from time to time party thereto and Bank of America, N.A., as administrative agent, which amended and restated in its entirety the Companys prior credit agreement. The Legacy Credit Agreement provided for a senior secured revolving credit facility in an initial aggregate principal amount of up to $ 400.0 million (the ""Legacy Credit Facility). On January 30, 2026, the Company entered into the Fourth Amended and Restated Credit Agreement (the 2026 Credit Agreement), among the Comp …
DebtDisclosureTextBlock · excerpt; the full note is in the filing
Share-based compensation · 645 characters as filed
10. Share-Based Compensation The Company recognized $ 0.4 million and $ 3.4 million of expense related to share-based compensation during the three months ended March 31, 2026 and 2025, respectively, which was measured based upon the fair value of the awards at the grant date. The Company granted approximately 226,000 and 388,000 restricted stock units during the three months ended March 31, 2026 and 2025, respectively. In addition, the Company granted 18,000 and 67,000 stock options during the three months ended March 31, 2026 and 2025, respectively. There were no options exercised during the three months ended March 31, 2026 and 2025 .
DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock
Goodwill and intangibles · 4,778 characters as filed
"6. Goodwill and Intangible Assets Goodwill and indefinite life intangible asset activity for the three months ended March 31, 2026 and the year ended December 31, 2025 was as follows: (in thousands) Three months ended March 31, 2026 Year ended December 31, 2025 Goodwill / Tradename Goodwill Tradename Goodwill Tradename Balance at beginning of period $ 288,163 $ 9,705 $ 269,747 $ 9,466 Acquisitions 2,671 41,769 Divestiture ( 26,838 ) Foreign currency translation 294 ( 27 ) 3,485 238 Balance at end of period $ 291,128 $ 9,678 $ 288,163 $ 9,705 During the three months ended March 31, 2026, the Company, through its Pinnacle Processes Inc. (""PPI"") (formerly known as Effox-Flextor-Mader, Inc.) joint venture, completed the acquisition of Flexible Specialty Products (""FSP""), as discussed in Note 15. Finite life intangible assets as of March 31, 2026 and December 31, 2025 consisted of the following: March 31, 2026 December 31, 2025 (in thousands) Cost Accumulated Amortization Cost Accumulated Amortization Technology $ 22,314 $ 15,668 $ 22,314 $ 15,155 Customer lists 146,387 65,243 140,337 62,163 Tradenames 17,660 6,494 17,660 6,084 Foreign currency adjustments 117 ( 94 ) 87 31 Total intangible assets finite life $ 186,478 $ 87,311 $ 180,399 $ 83,433 Finite life intangible asset activity for the three months ended March 31, 2026 and 2025 was as follows: Three months ended March 31, (in thousands) 2026 2025 Intangible assets finite life, net at beginning of period $ 96,966 $ 74,050 …
GoodwillAndIntangibleAssetsDisclosureTextBlock · excerpt; the full note is in the filing
Income taxes · 3,273 characters as filed
12. Income Taxes The Company files income tax returns in various federal, state and local jurisdictions. Tax years from 2022 forward remain open for examination by Federal authorities. Tax years from 2018 forward remain open for all significant state and foreign authorities. As of March 31, 2026 and December 31, 2025, the liability for uncertain tax positions totaled approximately $ 1.3 million and $ 1.3 million, respectively, which is included in Other liabilities on the Condensed Consolidated Balance Sheets. The Company recognizes accrued interest related to uncertain tax positions and penalties, if any, in income tax expense within the Condensed Consolidated Statements of Operations. Certain of the Companys undistributed earnings of our foreign subsidiaries are not permanently reinvested. Since foreign earnings have already been subject to United States income tax in 2017 as a result of the 2017 Tax Cuts and Jobs Act, the Company intends to repatriate foreign-held cash as needed. The Company records deferred income tax attributable to foreign withholding taxes that would become payable should it decide to repatriate cash held in our foreign operations. As of March 31, 2026 and December 31, 2025, the Company recorded deferred income taxes of approximately $ 1.7 million and $ 1.1 million, respectively, on the undistributed earnings of its foreign subsidiaries. Income tax benefit for the three months ended March 31, 2026 was $ 3.5 million, compared to income tax expense of $ …
IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing
New accounting pronouncements · 450 characters as filed
Accounting Standards Adopted in Fiscal 2026 Effective January 1, 2026, the Company adopted ASU 2025-05, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets, which introduces a practical expedient for estimating credit losses on current accounts receivable and contract assets. Adoption did not have a material impact on the Company's condensed consolidated financial statements.
NewAccountingPronouncementsPolicyPolicyTextBlock
Pensions and post-retirement benefits · 1,027 characters as filed
11. Pension and Employee Benefit Plans The Company sponsored a non-contributory defined benefit pension plan for certain union employees. The plan was funded in accordance with the funding requirements of the Employee Retirement Income Security Act of 1974. The Company presents the components of net periodic benefit cost within Other expense on the Condensed Consolidated Statements of Operations. Retirement plan expense was based on valuations performed by plan actuaries as of the beginning of each fiscal year. The components of the pension plan expense consisted of the following: Three months ended March 31, (in thousands) 2026 2025 Interest cost $ $ 318 Expected return on plan assets ( 335 ) Amortization of net actuarial loss 9 Net periodic benefit cost $ $ ( 8 ) The Company made no contributions to its defined benefit plan during the three months ended March 31, 2025 . On March 31, 2025, the pension plan was transferred to the purchaser of the Global Pump Solutions business, as discussed in Note 16. …
PensionAndOtherPostretirementBenefitsDisclosureTextBlock · excerpt; the full note is in the filing
Segment reporting · 5,929 characters as filed
"17. Business Segment Information The Companys operations are organized and reviewed by management along its product lines or end markets that the segment serves and are presented in two reportable segments. Segment profit is reviewed quarterly by the chief operating decision maker (""CODM""), which is the Company's Chief Executive Officer, for the purposes of allocating resources, including personnel, capital, and financial resources, and assessing performance, including the monitoring of budget versus actual results. During the fourth quarter of 2025, management updated the definition of the segment profit measure used by the CODM. The presentation of prior period segment information has been recast to conform to this updated measure. Asset information by segment is not reported internally or otherwise regularly reviewed by the CODM. The Companys reportable segments are organized as groups of similar products and services, as described as follows: Engineered Systems: The Company's Engineered Systems segment serves the power generation, hydrocarbon processing, water/wastewater treatment, oily water separation and treatment, marine and naval vessels, and midstream oil and gas sectors. The Company seeks to address the global demand for environmental and equipment protection solutions with its highly engineered platforms including emissions management, fluid bed cyclones, thermal acoustics, separation and filtration, and dampers and expansion joints. Industrial Process Solution …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.