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 metricsOperating margin changed -1.5 percentage points from the prior annual period.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- Operating margin compressed
Operating margin changed -1.5 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.
- Free cash flow was negative
Latest reported free cash flow was -$215M.
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.
- 5 filing risk checks flagged
Flagged areas: Solvency & liquidity, Dilution.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue expanded
Latest reported annual revenue changed +18.1% 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.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Solvency & liquidity
- Dilution
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- Regulated Energy$688M74.0%+17.9% yoy
- Unregulated Energy$272M29.2%+19.0% yoy
- All Other Segments-$29.7M-3.2%+20.7% yoy
Members sum to the consolidated $930M for this period.
- Regulated Energy$222M86.8%+13.1% yoy
- Unregulated Energy$33.6M13.1%+6.0% yoy
- Other Segments And Intersegments Eliminations$300K0.1%0.0% yoy
Members sum to the consolidated $256M for this period.
- Energy Transmission$192M257.2%+25.3% yoy
- Eliminations-$117M-157.4%+28.3% yoy
- Other$200K0.3%0.0% yoy
Members sum to $74.5M against $930M consolidated (residual $856M) - eliminations or corporate lines the filer did not tag on this axis.
- Regulated Energy$249M70.6%+24.9% yoy
- Unregulated Energy$114M32.2%+6.6% yoy
- All Other Segments-$9.9M-2.8%+30.3% 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 · 117 in Utilities| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $930M | 54thof 3,301 middle third | 27thof 102 bottom third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 18.1% | 75thof 3,135 top third | 80thof 97 top third |
Operating margin operating income ÷ revenue | 27.5% | 92ndof 2,819 top third | 78thof 97 top third |
Net margin net income ÷ revenue | 15.1% | 80thof 3,263 top third | 70thof 101 top third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | -23.1% | 19thof 2,679 bottom third | 19thof 83 bottom third |
Return on equity net income ÷ stockholders' equity (positive equity only) | 8.8% | 62ndof 3,577 middle third | 49thof 104 middle third |
Interest coverage operating income ÷ interest expense (interest expense > 0) | 3.5× | 66thof 819 middle third | 89thof 39 top third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 0.9% | 70thof 2,895 top third | 37thof 67 middle third |
Days sales outstanding receivables ÷ revenue × 365 · lower is ranked higher | 40 days | 62ndof 2,398 middle third | 52ndof 84 middle third |
Net debt ÷ operating cash flow net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher | 6.4× | 20thof 1,547 bottom third | 36thof 81 middle third |
Cash conversion operating cash flow ÷ net income (net income > 0) | 1.7× | 57thof 2,183 middle third | 20thof 91 bottom third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -2.5% | 35thof 3,577 middle third | 17thof 106 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 · 11 changed periods| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Equity issued ProceedsFromIssuanceOrSaleOfEquity | quarter 2024-03-31 | $41K 10-Q 2024-05-08 | $0 10-Q 2025-05-07 | -100.0% | first · latest |
| Cash CashAndCashEquivalentsAtCarryingValue | balance at 2023-03-31 | $3.06M 10-Q 2023-05-03 | $1.7M 10-Q 2025-05-07 | -44.5% | first · latest |
| Net income NetIncomeLoss | quarter 2020-09-30 | $9.26M 10-Q 2020-11-05 | $5.62M 10-K 2022-02-23 | -39.3% | first · latest · 5 filings carry it |
| Net income NetIncomeLoss | quarter 2020-06-30 | $11M 10-Q 2020-08-05 | $8.3M 10-K 2022-02-23 | -24.2% | first · latest · 5 filings carry it |
| Deferred revenue (current) ContractWithCustomerLiabilityCurrent | balance at 2023-12-31 | $1.02M 10-K 2024-02-21 | $1M 10-K 2025-02-26 | -2.1% | first · latest · 5 filings carry it |
| Net income NetIncomeLoss | quarter 2020-12-31 | $22.4M 10-K 2021-02-24 | $22.6M 10-K 2022-02-23 | +0.9% | first · latest |
| Net income NetIncomeLoss | quarter 2020-03-31 | $28.9M 10-Q 2020-05-06 | $28.7M 10-K 2022-02-23 | -0.9% | first · latest · 4 filings carry it |
| Stock-based compensation ShareBasedCompensation | quarter 2024-03-31 | $2.11M 10-Q 2024-05-08 | $2.1M 10-Q 2025-05-07 | -0.6% | first · latest |
| Stock-based compensation ShareBasedCompensation | fiscal year 2022-12-31 | $6.44M 10-K 2023-02-22 | $6.4M 10-K 2025-02-26 | -0.6% | first · latest · 3 filings carry it |
| Cash CashAndCashEquivalentsAtCarryingValue | balance at 2024-09-30 | $1.61M 10-Q 2024-11-07 | $1.6M 10-Q 2025-11-06 | -0.6% | first · latest |
| Depreciation and amortization DepreciationDepletionAndAmortization | quarter 2024-03-31 | $16.9M 10-Q 2024-05-08 | $17M 10-Q 2025-05-07 | +0.5% | first · latest |
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
Not available for CPK yet: no footnote text blocks on file for this filer in the ingested DERA files.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.