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 4/5 core metricsFlagged areas: Dilution.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- 2 filing risk checks flagged
Flagged areas: Dilution.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue expanded
Latest reported annual revenue changed +31.8% 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 +6.0 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 positive
Latest reported free cash flow was $87M.
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.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- 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- Subscription And Circulation$369Mshare n/a+32.9% yoy
- Product And Service Other$68.4Mshare n/a+89.8% yoy
- Hardware$51.8Mshare n/a-10.0% yoy
- Partnerships$35.7Mshare n/a+279.8% yoy
- Data$32.7Mshare n/a+22.9% yoy
member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.
- North America$426Mshare n/a+30.7% yoy
- United States$415Mshare n/a+30.4% yoy
- EMEA$36.1Mshare n/a+32.1% yoy
- Other International Regions$27.6Mshare n/a+50.3% yoy
member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.
- Subscription And Circulation$108M75.6%+32.1% yoy
- Advertising$19.7M13.7%+328.9% yoy
- Product And Service Other$10.7M7.5%+30.1% yoy
- Hardware$4.53M3.2%-49.2% 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 4,096 US-listed filers · 815 in Technology| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $489M | 44thof 3,301 middle third | 42ndof 777 middle third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 31.8% | 86thof 3,135 top third | 84thof 742 top third |
Gross margin gross profit ÷ revenue | 77.8% | 92ndof 1,603 top third | 87thof 554 top third |
Operating margin operating income ÷ revenue | 3.9% | 53rdof 2,819 middle third | 53rdof 751 middle third |
Net margin net income ÷ revenue | 30.8% | 91stof 3,263 top third | 94thof 769 top third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | 17.7% | 80thof 2,679 top third | 72ndof 701 top third |
Return on equity net income ÷ stockholders' equity (positive equity only) | 27.5% | 91stof 3,577 top third | 87thof 719 top third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 11.3% | 23rdof 2,895 bottom third | 27thof 728 bottom third |
Days sales outstanding receivables ÷ revenue × 365 · lower is ranked higher | 60 days | 36thof 2,398 middle third | 51stof 711 middle third |
Cash conversion operating cash flow ÷ net income (net income > 0) | 0.6× | 15thof 2,108 bottom third | 10thof 400 bottom third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | 8.9% | 4thof 3,193 bottom third | 4thof 639 bottom third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | -114.8% | 96thof 2,719 top third | 97thof 558 top 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
Not available for LIF 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.