Free Trial

REalloys (ALOY) Financials

REalloys logo
$6.65 +0.44 (+7.09%)
Closing price 11/11/2026 04:00 PM Eastern
Extended Trading
$6.65 0.00 (0.00%)
As of 04:02 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for REalloys

Annual Income Statements for REalloys

This table shows REalloys' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-0.42 -0.81 -1.26 -1.15 -2.98 -0.35 -2.62 -5.02 -4.66 -3.47 -4.43
Consolidated Net Income / (Loss)
-0.42 -0.81 -1.26 -1.15 -2.98 -0.35 -2.62 -5.02 -4.66 -3.47 -4.43
Net Income / (Loss) Continuing Operations
-0.42 -0.81 -1.26 -1.15 -2.98 -0.35 -2.62 -5.02 -4.66 -3.47 -4.43
Total Pre-Tax Income
-0.42 -0.81 -1.26 -1.15 -2.98 -0.35 -2.62 -5.02 -4.66 -3.47 -4.43
Total Operating Income
-0.42 -0.81 -1.26 -1.11 -1.01 -0.41 -2.28 -4.55 -5.30 -3.31 -4.03
Total Gross Profit
0.00 0.02 0.37 0.05 0.37 2.17 4.26 2.88 1.44 1.13 1.17
Total Revenue
0.00 0.09 0.91 0.69 1.06 3.37 6.11 4.96 3.11 2.57 2.43
Operating Revenue
0.00 0.09 0.91 0.69 1.06 3.37 6.11 4.96 3.11 2.57 2.43
Total Cost of Revenue
0.00 0.08 0.54 0.65 0.70 1.20 1.85 2.08 1.67 1.44 1.27
Operating Cost of Revenue
0.00 0.08 0.54 0.65 0.70 1.20 1.85 2.08 1.67 1.44 1.27
Total Operating Expenses
0.42 0.83 1.63 1.15 1.37 2.58 6.54 7.42 6.74 4.47 5.19
Selling, General & Admin Expense
0.24 0.50 1.11 0.93 1.04 1.77 4.63 4.73 5.14 3.57 4.50
Marketing Expense
- - - - 0.26 0.71 1.25 1.47 0.63 0.44 0.27
Research & Development Expense
0.19 0.32 0.51 0.20 0.05 0.09 0.64 1.20 0.92 0.42 0.41
Depreciation Expense
0.00 0.01 0.01 0.02 0.02 0.01 0.02 0.02 0.04 0.02 0.01
Other Special Charges / (Income)
- - - - - - - - - 0.03 0.00
Total Other Income / (Expense), net
0.00 -0.00 -0.00 -0.05 -1.98 0.06 -0.34 -0.47 0.63 -0.16 -0.40
Interest Expense
0.00 0.00 0.00 0.05 0.60 0.57 0.35 0.15 0.00 0.00 0.12
Interest & Investment Income
- - - - - 0.00 0.01 -0.33 0.06 0.00 0.06
Other Income / (Expense), net
- - 0.00 0.00 -1.38 0.63 - 0.00 0.58 -0.13 -0.34
Income Tax Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Basic Earnings per Share
($0.02) ($0.04) ($0.05) ($0.15) ($0.38) - ($0.27) ($1.52) ($1.45) ($1.03) ($1.17)
Weighted Average Basic Shares Outstanding
17.63M 20.69M 23.08M 7.67M 7.75M 8.07M 9.64M 3.30M 3.22M 3.38M 3.80M
Weighted Average Diluted Shares Outstanding
- 23.11M 25.20M 23M - 8.07M 9.64M 13.19M 3.23M 3.60M 4.48M
Weighted Average Basic & Diluted Shares Outstanding
- 23.11M 25.20M 23M - 8.07M 9.64M 13.19M 3.23M 3.60M 4.48M

Quarterly Income Statements for REalloys

This table shows REalloys' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Total Costs & Expenses
- - - - - - - - - - 38
Net Income / (Loss) Attributable to Common Shareholders
-0.67 -0.86 -0.88 -0.78 -0.95 -1.74 -2.20 -0.72 -1.61 -116 -37
Consolidated Net Income / (Loss)
-0.67 -0.86 -0.88 -0.78 -0.95 -1.74 -2.20 -0.72 -1.61 -107 -37
Net Income / (Loss) Continuing Operations
-0.67 -0.86 -0.88 -0.78 -0.95 -1.74 -2.20 -0.72 -1.61 -107 -37
Total Pre-Tax Income
-0.67 -0.86 -0.88 -0.78 -0.95 -1.74 -2.20 -0.72 -1.61 -107 -37
Total Operating Income
-1.05 -0.86 -0.82 -0.73 -0.89 -0.87 -0.90 -0.44 -1.56 -88 -37
Total Gross Profit
0.32 0.29 0.33 0.35 0.16 0.00 0.22 0.37 0.38 0.41 0.48
Total Revenue
0.78 0.65 0.68 0.65 0.58 0.00 0.44 0.70 0.63 0.71 0.80
Operating Revenue
0.78 0.65 0.68 0.65 0.58 0.00 0.44 0.70 0.63 0.71 0.80
Total Cost of Revenue
0.46 0.36 0.36 0.29 0.43 0.00 0.22 0.32 0.25 0.30 0.33
Operating Cost of Revenue
0.46 0.36 0.36 0.29 0.43 0.00 0.22 0.32 0.25 0.30 0.33
Total Operating Expenses
1.37 1.16 1.15 1.09 1.07 0.87 1.12 0.81 1.94 88 37
Selling, General & Admin Expense
1.06 0.91 0.94 0.89 0.83 0.87 1.06 0.66 1.76 85 36
Marketing Expense
0.13 0.13 0.11 0.09 0.10 0.00 0.00 0.05 0.08 2.54 1.31
Research & Development Expense
0.17 0.11 0.10 0.10 0.11 0.00 0.00 0.11 0.10 0.03 0.03
Total Other Income / (Expense), net
0.38 0.00 -0.05 -0.05 -0.06 -0.88 -1.30 -0.28 -0.05 -19 -0.01
Interest Expense
0.00 0.00 0.00 0.00 0.00 0.09 0.09 0.06 0.02 0.01 0.01
Interest & Investment Income
-0.00 - - 0.00 - 0.00 0.00 0.09 - - 0.00
Other Income / (Expense), net
- 0.00 -0.05 -0.05 -0.03 -0.78 -1.20 -0.32 -0.00 -19 0.00
Basic Earnings per Share
($0.21) ($0.27) ($0.27) ($0.22) ($0.28) ($0.05) ($0.05) ($0.19) ($0.40) ($1.98) ($0.59)
Weighted Average Basic Shares Outstanding
3.22M 3.22M 3.23M 3.52M 3.38M 32.59M 41.29M 3.78M 3.80M 53.95M 62.14M
Diluted Earnings per Share
($0.21) - - - ($0.28) ($0.05) ($0.05) - - ($1.98) ($0.59)
Weighted Average Diluted Shares Outstanding
3.23M 3.23M 3.52M 3.53M 3.60M 32.59M 41.29M 4.14M 4.48M 53.95M 62.14M
Weighted Average Basic & Diluted Shares Outstanding
3.23M 3.23M 3.52M 3.53M 3.60M 3.63M 3.79M 4.14M 4.48M 61.21M 68.99M

Annual Cash Flow Statements for REalloys

This table details how cash moves in and out of REalloys' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-0.14 0.64 -0.70 0.02 -0.01 0.95 1.45 -2.00 0.05 -0.46 0.02
Net Cash From Operating Activities
-0.69 -0.86 -0.69 -0.47 -0.71 0.14 -0.67 -4.29 -3.17 -0.71 -3.16
Net Cash From Continuing Operating Activities
-0.68 -0.86 -0.98 -0.47 -0.71 0.14 -0.67 -4.29 -3.17 -0.71 -3.16
Net Income / (Loss) Continuing Operations
-0.42 -0.81 -1.26 -1.15 -2.98 -0.35 -2.62 -5.02 -4.66 -3.47 -4.43
Consolidated Net Income / (Loss)
-0.42 -0.81 -1.26 -1.15 -2.98 -0.35 -2.62 -5.02 -4.66 -3.47 -4.43
Depreciation Expense
0.00 0.01 0.01 0.02 0.02 0.01 0.02 0.02 0.04 0.02 0.01
Amortization Expense
- - 0.00 0.03 0.56 0.40 0.25 0.05 - 0.00 0.24
Non-Cash Adjustments To Reconcile Net Income
-0.15 0.00 0.01 0.13 1.52 0.39 1.63 0.53 1.68 1.61 1.25
Changes in Operating Assets and Liabilities, net
-0.11 -0.06 0.26 0.49 0.17 -0.31 0.05 0.13 -0.22 1.14 -0.23
Net Cash From Investing Activities
-0.02 -0.01 -0.02 -0.03 -0.00 0.01 -8.07 4.40 3.27 -1.10 0.00
Net Cash From Continuing Investing Activities
0.02 -0.01 -0.02 -0.03 -0.00 0.01 -8.07 4.40 3.27 -1.10 0.00
Purchase of Investments
- - - - - 0.00 -8.00 -26 -11 -0.01 0.00
Sale and/or Maturity of Investments
- - - - - - 0.00 30 15 0.01 0.00
Other Investing Activities, net
-0.02 - - - 0.00 0.01 - - 0.00 -1.10 0.00
Net Cash From Financing Activities
0.56 1.51 0.02 0.52 0.71 0.80 10 -2.12 -0.06 1.35 3.18
Net Cash From Continuing Financing Activities
1.05 1.51 0.02 0.52 0.71 0.80 10 -2.12 -0.06 1.35 3.18
Repayment of Debt
0.00 -0.20 -0.12 -0.34 -0.45 -0.97 -0.01 -1.02 -0.03 -0.25 -0.30
Issuance of Debt
0.00 0.05 0.14 0.68 0.83 1.36 - - 0.00 0.40 1.99
Issuance of Common Equity
0.80 1.66 0.00 0.03 0.32 0.43 11 - 0.00 1.20 1.49
Cash Interest Paid
- - - 0.00 0.00 0.19 0.14 0.10 0.00 0.00 0.00
Cash Income Taxes Paid
- - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Quarterly Cash Flow Statements for REalloys

This table details how cash moves in and out of REalloys' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
0.01 -0.29 0.88 -0.99 -0.04 1.40 -0.18 0.06 -0.05 127 125
Net Cash From Operating Activities
0.03 -0.35 -0.33 0.01 -0.02 -0.35 -1.05 -0.96 -0.51 -11 -7.17
Net Cash From Continuing Operating Activities
0.03 -0.29 -0.40 0.01 -0.02 0.52 -1.05 -0.96 -0.51 77 30
Non-Cash Adjustments To Reconcile Net Income
0.86 -0.05 -0.06 -0.05 1.76 0.00 0.06 0.04 1.09 82 32
Changes in Operating Assets and Liabilities, net
-0.17 0.61 0.54 0.83 -0.84 0.52 0.08 -0.35 -0.07 -4.81 -2.24
Net Cash From Investing Activities
-0.00 0.00 - -1.10 - 0.00 - - - 0.40 -8.46
Net Cash From Continuing Investing Activities
-0.00 0.00 - -1.10 - 0.00 - - - -0.00 -0.02
Purchase of Property, Plant & Equipment
- - - - - 0.00 - - - -0.00 -0.02
Net Cash From Financing Activities
-0.02 -0.01 1.27 0.10 -0.02 0.84 0.87 1.01 0.46 57 88
Net Cash From Continuing Financing Activities
-0.02 -0.01 1.27 0.10 -0.02 0.88 0.87 1.01 0.46 50 95
Issuance of Debt
- 0.00 1.30 0.20 -1.10 0.00 1.00 - - 0.27 -0.07
Issuance of Common Equity
- - - - 1.20 0.88 - - 0.46 47 96

Annual Balance Sheets for REalloys

This table presents REalloys' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
0.25 1.04 0.28 0.21 0.28 1.16 11 4.34 9.83 9.89 93
Total Current Assets
0.22 1.02 0.25 0.03 0.03 1.09 11 3.91 1.01 1.17 39
Cash & Equivalents
0.06 0.70 0.01 0.03 0.02 0.97 2.43 0.43 0.47 0.02 2.82
Accounts Receivable
0.00 0.04 0.01 0.00 0.01 0.02 0.02 0.06 0.49 0.01 0.73
Prepaid Expenses
0.16 0.27 0.24 - - 0.08 0.23 0.19 0.04 0.04 35
Other Current Assets
- - - - - - - - 0.00 - 0.00
Plant, Property, & Equipment, net
0.02 0.02 0.03 0.02 0.01 0.01 0.45 0.43 0.05 0.29 0.32
Total Noncurrent Assets
0.02 0.00 0.00 0.16 0.24 0.00 0.00 0.00 8.77 8.42 55
Goodwill
- - - - - - - - - - 2.08
Intangible Assets
- 0.00 - 0.02 0.01 - - - - - 1.32
Other Noncurrent Operating Assets
0.02 - 0.00 0.14 0.24 - - - 0.00 0.00 51
Total Liabilities & Shareholders' Equity
0.23 1.04 0.28 0.21 0.28 1.16 11 4.34 9.83 9.89 93
Total Liabilities
0.03 0.09 0.45 1.36 3.62 2.92 3.33 2.16 2.53 4.50 56
Total Current Liabilities
0.03 0.09 0.45 1.36 3.55 2.00 2.93 1.85 2.23 4.27 7.15
Short-Term Debt
- - 0.00 0.23 0.82 0.27 0.94 - - 0.00 0.09
Accounts Payable
0.03 0.07 0.42 0.56 0.63 0.35 0.59 0.73 0.84 1.78 4.04
Other Current Liabilities
0.00 - 0.00 0.35 1.85 0.35 0.09 0.10 0.09 1.37 3.02
Total Noncurrent Liabilities
0.00 0.00 0.00 0.00 0.07 0.92 0.40 0.31 0.30 0.23 49
Long-Term Debt
- - - - 0.00 0.89 0.07 0.04 0.01 - 0.15
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - - - - - - - 14
Other Noncurrent Operating Liabilities
- - - - - 0.03 0.34 0.27 - 0.23 35
Redeemable Noncontrolling Interest
- - - - - - - - - - 1.51
Total Equity & Noncontrolling Interests
0.19 0.95 -0.17 -1.15 -3.34 -1.76 7.82 2.18 7.30 5.39 36
Total Preferred & Common Equity
0.19 0.95 -0.17 -1.15 -3.34 -1.76 7.82 2.18 7.30 5.39 36
Preferred Stock
0.01 0.00 0.00 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Total Common Equity
0.20 0.95 -0.17 -1.15 -3.34 -1.76 7.81 2.17 7.29 5.39 36
Common Stock
0.82 2.38 2.52 2.70 3.49 5.42 18 18 27 28 117
Retained Earnings
-0.62 -1.43 -2.69 -3.85 -6.83 -7.18 -9.80 -15 -19 -23 -81

Quarterly Balance Sheets for REalloys

This table presents REalloys' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
10 9.58 9.04 9.88 9.96 10 9.88 8.82 130 210
Total Current Assets
1.40 0.81 0.23 1.13 1.22 1.54 1.20 0.15 73 154
Cash & Equivalents
0.27 0.46 0.11 1.06 0.06 0.22 0.04 0.09 43 122
Accounts Receivable
0.29 0.08 0.02 0.02 0.00 0.17 0.00 0.01 1.25 1.89
Prepaid Expenses
0.14 0.26 0.10 0.05 0.05 0.05 0.06 0.04 20 17
Other Current Assets
- - - - - - - - 2.40 13
Plant, Property, & Equipment, net
0.37 0.35 0.38 0.01 0.01 0.00 0.00 0.24 0.31 0.31
Total Noncurrent Assets
8.42 8.42 8.42 8.42 8.42 8.70 8.68 8.42 57 55
Goodwill
- - - - - - - - 2.08 1.92
Intangible Assets
- - - - - - - - 1.26 1.37
Other Noncurrent Operating Assets
- - - - - 0.00 0.00 0.00 51 52
Total Liabilities & Shareholders' Equity
10 9.58 9.04 9.88 9.96 10 9.88 8.82 130 210
Total Liabilities
1.83 1.73 2.49 4.16 3.72 5.57 6.30 4.03 29 19
Total Current Liabilities
1.57 1.49 2.21 3.84 3.43 5.36 6.10 3.86 15 5.02
Short-Term Debt
- - - - - 0.88 2.04 1.61 0.46 0.04
Accounts Payable
0.75 0.83 0.88 1.15 1.38 2.17 1.97 1.58 5.70 4.91
Other Current Liabilities
0.10 0.10 0.09 1.56 1.11 1.36 1.36 0.07 0.28 0.07
Total Noncurrent Liabilities
0.26 0.23 0.28 0.53 0.49 0.21 0.19 0.17 14 14
Long-Term Debt
0.03 0.02 0.00 0.00 0.00 - - - 0.15 0.00
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - - - - - 14 14
Other Noncurrent Operating Liabilities
0.23 0.22 0.28 0.53 0.49 - - 0.17 0.52 0.50
Redeemable Noncontrolling Interest
- - - - - - - - 0.00 0.00
Total Equity & Noncontrolling Interests
8.37 7.85 6.55 5.77 6.28 4.67 3.59 4.78 102 191
Total Preferred & Common Equity
8.37 7.85 6.55 5.77 6.28 4.67 3.59 4.78 102 191
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
8.36 7.85 6.54 5.77 6.27 4.66 3.58 4.78 102 191
Common Stock
27 27 27 27 28 28 29 31 289 415
Retained Earnings
-18 -19 -20 -21 -22 -24 -25 -26 -188 -225

Annual Metrics And Ratios for REalloys

This table displays calculated financial ratios and metrics derived from REalloys' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 862.00% -23.93% 53.37% 216.93% 81.51% -18.87% -37.37% -17.36% -5.29%
EBITDA Growth
-1,724.40% -89.69% -55.35% 15.50% -71.74% 134.75% -419.49% -122.66% -4.52% 26.80% -20.44%
EBIT Growth
-1,724.40% -90.95% -55.82% 12.16% -115.67% 109.12% -1,145.84% -99.58% -3.89% 27.14% -27.04%
NOPAT Growth
-1,653.40% -90.95% -55.82% 12.16% 9.19% 58.94% -451.94% -99.58% -16.53% 37.54% -21.74%
Net Income Growth
-1,724.40% -91.82% -55.32% 8.71% -159.01% 88.10% -637.01% -91.91% 7.08% 25.58% -27.51%
EPS Growth
0.00% -100.00% -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Growth
-2,334.00% -25.86% 19.78% 31.74% -50.55% 120.19% -568.37% -537.19% 26.11% 77.71% -347.79%
Free Cash Flow Firm Growth
-595.89% -10.47% 29.53% 98.06% 8,869.48% -240.26% -47.52% -108.78% -13.76% 85.02% -527.78%
Invested Capital Growth
220.47% 52.77% -173.70% -425.94% -156.79% 33.11% 1.09% 11.43% 8.48% -133.83% 25.62%
Revenue Q/Q Growth
0.00% 384.48% 16.17% 1.48% 7.50% 29.00% 11.78% -11.10% -8.46% -7.10% 1.82%
EBITDA Q/Q Growth
-70.86% -26.40% -13.87% 14.51% -158.24% 254.20% -421.39% 12.56% 12.81% 0.68% -9.95%
EBIT Q/Q Growth
-70.86% -26.47% -13.96% 13.11% -116.28% 125.39% -189.98% 12.49% 12.63% 0.93% -16.30%
NOPAT Q/Q Growth
-70.86% -26.47% -13.96% 13.11% 8.93% -23.24% -189.98% 12.49% 1.99% 4.73% -20.03%
Net Income Q/Q Growth
-71.51% -26.43% -13.92% 11.37% -97.50% 78.66% -108.32% 12.64% 9.42% -8.80% -17.47%
EPS Q/Q Growth
0.00% -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
-41.23% -97.17% 39.33% -23.55% 24.48% 265.24% -319.89% -8.36% 20.67% -8.90% -18.17%
Free Cash Flow Firm Q/Q Growth
0.00% -101.72% 51.82% 89.27% 208.91% -519.25% -53.19% 5.61% -5.10% 36.22% -26.10%
Invested Capital Q/Q Growth
218,661.64% 294.96% -445.47% -24.96% -198.38% -24.10% -99.25% -62.32% -28.05% -19.45% -10.83%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 17.53% 40.47% 6.85% 34.59% 64.33% 69.71% 58.04% 46.36% 44.01% 47.96%
EBITDA Margin
0.00% -848.55% -137.03% -152.20% -170.43% 18.69% -32.89% -90.27% -150.65% -133.43% -169.67%
Operating Margin
0.00% -854.18% -138.36% -159.75% -94.58% -12.26% -37.27% -91.67% -170.56% -128.91% -165.69%
EBIT Margin
0.00% -854.18% -138.36% -159.75% -224.63% 6.47% -37.27% -91.67% -152.05% -134.05% -179.81%
Profit (Net Income) Margin
0.00% -858.09% -138.55% -166.26% -280.77% -10.54% -42.79% -101.23% -150.17% -135.23% -182.05%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
100.00% 100.46% 100.14% 104.08% 124.99% -162.95% 114.83% 110.42% 98.77% 100.88% 101.25%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -280.46% -2,749.40% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -213.79% -2,642.70% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 138.26% 2,424.19% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-233.39% -142.20% -325.21% 174.78% 133.05% 13.93% -86.33% -100.45% -98.46% -54.70% -80.08%
Cash Return on Invested Capital (CROIC)
-368.63% -322.21% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% -125.65% -382.45% -451.57% -973.20% 30.28% -37.01% -58.71% -66.69% -34.90% -47.06%
Return on Assets (ROA)
0.00% -126.23% -382.97% -469.99% -1,216.42% -49.35% -42.50% -64.83% -65.86% -35.21% -47.65%
Return on Common Equity (ROCE)
-236.60% -142.82% -325.21% 175.44% 133.34% 13.96% -86.21% -100.38% -98.40% -54.68% -80.04%
Return on Equity Simple (ROE_SIMPLE)
-217.25% -85.73% 735.09% 100.47% 89.37% 20.19% -33.46% -230.52% -63.93% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.30 -0.57 -0.88 -0.77 -0.70 -0.29 -1.59 -3.18 -3.71 -2.32 -2.82
NOPAT Margin
0.00% -597.93% -96.85% -111.82% -66.21% -8.58% -26.09% -64.17% -119.39% -90.24% -115.98%
Net Nonoperating Expense Percent (NNEP)
-75.67% -66.67% -106.70% 391.50% 410.49% 12.66% -21.98% -28.22% -15.67% -13.56% -19.63%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - -48.82% -42.94% -46.41%
Cost of Revenue to Revenue
0.00% 82.47% 59.53% 93.15% 65.41% 35.67% 30.29% 41.96% 53.64% 55.99% 52.04%
SG&A Expenses to Revenue
0.00% 528.12% 122.03% 134.71% 98.04% 52.45% 75.67% 95.37% 165.50% 139.01% 185.23%
R&D to Revenue
0.00% 337.95% 55.47% 28.64% 4.81% 2.80% 10.52% 24.26% 29.74% 16.28% 17.01%
Operating Expenses to Revenue
0.00% 871.71% 178.83% 166.60% 129.17% 76.58% 106.98% 149.71% 216.92% 174.09% 213.65%
Earnings before Interest and Taxes (EBIT)
-0.42 -0.81 -1.26 -1.11 -2.39 0.22 -2.28 -4.55 -4.72 -3.44 -4.37
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.42 -0.80 -1.25 -1.05 -1.81 0.63 -2.01 -4.48 -4.68 -3.42 -4.13
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 4.81 1.82 1.23 1.44 5.93
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 4.81 1.82 1.23 1.44 5.93
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 36.72 5.47 6.15 0.80 2.89 3.02 13.79
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 37.55 5.53 4.60 0.07 0.13 0.00 10.49
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 29.59 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 85.51 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 129.71 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 51.20 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 -0.20 -0.27 -0.66 0.13 0.02 0.04 0.00 0.07
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 -0.02 -0.51 0.01 0.02 0.04 0.00 0.00
Financial Leverage
-0.93 -0.65 -0.92 -0.15 -0.25 -0.20 -1.53 -1.30 -1.29 -1.34 -1.48
Leverage Ratio
1.24 1.13 1.70 -0.37 -0.11 -0.28 2.03 1.55 1.50 1.55 1.68
Compound Leverage Factor
1.24 1.13 3.40 -0.39 -0.14 0.46 2.33 1.71 1.48 1.57 1.70
Debt to Total Capital
0.00% 0.00% 0.00% -24.82% -36.27% -193.16% 11.46% 1.79% 3.94% 0.00% 6.85%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% -24.82% -33.55% -44.70% 10.69% 0.00% 0.00% 0.00% 6.85%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% -2.72% -148.46% 0.77% 1.79% 3.94% 0.00% 0.00%
Preferred Equity to Total Capital
2.57% 0.00% 0.00% -0.54% -0.20% -0.83% 0.00% 0.00% 0.04% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
102.57% 100.00% 100.00% 125.37% 136.48% 293.99% 88.50% 98.07% 96.02% 99.94% 93.10%
Debt to EBITDA
0.00 0.00 0.00 -0.22 -0.49 1.84 -0.50 -0.01 -0.06 0.00 -0.10
Net Debt to EBITDA
0.00 0.00 0.00 -0.19 -0.48 0.29 4.69 0.80 1.84 0.00 1.94
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 -0.04 1.41 -0.03 -0.01 -0.06 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 -0.29 -1.26 -4.01 -0.63 -0.01 -0.08 0.00 -0.15
Net Debt to NOPAT
0.00 0.00 0.00 -0.26 -1.23 -0.64 5.91 1.13 2.32 0.00 2.84
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 -0.09 -3.08 -0.04 -0.01 -0.08 0.00 0.00
Altman Z-Score
0.00 0.00 0.00 0.00 -66.96 -2.31 6.25 -5.43 -2.06 -3.48 0.47
Noncontrolling Interest Sharing Ratio
-1.38% -0.44% 0.00% -0.38% -0.22% -0.20% 0.14% 0.07% 0.07% 0.05% 0.06%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
7.50 11.35 0.00 0.02 0.01 0.55 3.65 2.11 0.45 0.27 0.02
Quick Ratio
2.08 8.31 0.06 0.02 0.01 0.50 3.57 2.00 0.43 0.26 0.02
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-0.59 -0.65 -0.46 -0.01 0.78 -1.09 -1.61 -3.37 -3.83 -0.57 -3.60
Operating Cash Flow to CapEx
0.00% -13,196.99% -6,078.65% -1,628.92% -44,801.01% 11,053.12% -1,052.20% -6,498.29% -121,538.08% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 -176.00 -528.54 -0.20 1.31 -1.91 -4.61 -23.19 -6,049.03 -2,180.34 -30.62
Operating Cash Flow to Interest Expense
0.00 -233.40 -798.01 -10.46 -1.19 0.25 -1.92 -29.52 -5,001.69 -2,683.37 -26.88
Operating Cash Flow Less CapEx to Interest Expense
0.00 -235.17 -824.26 -11.10 -1.19 0.25 -2.11 -29.98 -5,005.80 -2,683.37 -26.88
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.15 1.38 2.83 4.33 4.68 0.99 0.64 0.44 0.26 0.26
Accounts Receivable Turnover
0.00 0.00 36.89 156.92 224.55 283.76 334.24 126.83 11.24 10.26 177.69
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 118.57 143.36 176.06 414.92 365.22
Fixed Asset Turnover
0.00 5.89 41.39 30.05 74.86 439.97 26.94 11.31 12.91 14.82 9.42
Accounts Payable Turnover
0.00 1.54 2.18 1.31 1.16 2.44 3.95 3.16 2.12 1.10 0.78
Days Sales Outstanding (DSO)
0.00 0.00 9.89 2.33 1.63 1.29 1.09 2.88 32.48 35.58 2.05
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 3.08 2.55 2.07 0.88 1.00
Days Payable Outstanding (DPO)
0.00 237.09 167.25 278.87 313.45 149.61 92.48 115.39 172.24 333.11 467.98
Cash Conversion Cycle (CCC)
0.00 -237.09 -157.36 -276.55 -311.82 -148.33 -88.31 -109.97 -137.68 -296.65 -464.93
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.16 0.24 -0.18 -0.95 -2.43 -1.62 -1.61 -1.42 -1.30 -3.05 -2.27
Invested Capital Turnover
0.00 0.47 28.39 -1.23 -0.63 -1.66 -3.78 -3.27 -2.28 -1.18 -0.92
Increase / (Decrease) in Invested Capital
0.29 0.08 -0.42 -0.77 -1.48 0.80 0.02 0.18 0.12 -1.74 0.78
Enterprise Value (EV)
0.00 0.00 0.00 0.00 40 19 28 0.36 0.39 -0.68 26
Market Capitalization
0.00 0.00 0.00 0.00 39 18 38 3.96 8.99 7.76 34
Book Value per Share
$0.02 $0.04 ($0.01) ($0.05) ($0.42) ($0.21) $0.74 $0.16 $2.29 $1.53 $1.37
Tangible Book Value per Share
$0.02 $0.04 ($0.01) ($0.05) ($0.43) ($0.21) $0.74 $0.16 $2.29 $1.53 $1.37
Total Capital
0.19 0.95 -0.17 -0.92 -2.45 -0.60 8.83 2.22 7.60 5.39 6.08
Total Debt
0.00 0.00 0.00 0.23 0.89 1.16 1.01 0.04 0.30 0.00 0.42
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.07 0.89 0.07 0.04 0.30 0.00 0.00
Net Debt
-0.06 -0.70 -0.01 0.20 0.87 0.19 -9.43 -3.60 -8.60 -8.44 -8.02
Capital Expenditures (CapEx)
0.00 0.01 0.02 0.03 0.00 0.00 0.06 0.07 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.13 0.23 -0.21 -1.12 -2.72 -1.61 -1.73 -1.59 -1.70 -3.11 -2.43
Debt-free Net Working Capital (DFNWC)
0.19 0.93 -0.20 -1.10 -2.70 -0.64 8.72 2.05 -1.22 -3.10 -2.39
Net Working Capital (NWC)
0.19 0.93 -0.20 -1.32 -3.53 -0.91 7.77 2.05 -1.22 -3.10 -2.80
Net Nonoperating Expense (NNE)
0.13 0.25 0.38 0.38 2.28 0.07 1.02 1.84 0.96 1.15 1.61
Net Nonoperating Obligations (NNO)
-0.04 -0.70 -0.01 0.20 0.91 0.13 -9.42 -3.60 -8.60 -8.44 -7.92
Total Depreciation and Amortization (D&A)
0.00 0.01 0.01 0.05 0.58 0.41 0.27 0.07 0.04 0.02 0.25
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 240.10% -45.49% -162.33% -256.41% -47.93% -28.23% -32.02% -54.75% -121.24% -99.77%
Debt-free Net Working Capital to Revenue
0.00% 983.37% -43.70% -158.29% -254.42% -19.05% 142.61% 41.42% -39.44% -120.58% -98.16%
Net Working Capital to Revenue
0.00% 983.37% -43.70% -191.20% -331.77% -27.00% 127.17% 41.42% -39.44% -120.58% -115.27%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.08) ($0.16) ($0.20) ($0.20) ($1.52) ($0.16) $0.00 ($0.38) ($1.45) ($1.03) ($1.17)
Adjusted Weighted Average Basic Shares Outstanding
4.41M 5.17M 5.77M 5.75M 1.94M 2.02M 3.30M 13.19M 3.22M 3.38M 3.80M
Adjusted Diluted Earnings per Share
($0.08) ($0.16) ($0.20) ($0.20) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Diluted Shares Outstanding
0.00 5.78M 6.30M 5.75M 0.00 2.14M 3.30M 13.19M 3.23M 3.60M 4.48M
Adjusted Basic & Diluted Earnings per Share
($0.08) ($0.16) ($0.20) ($0.20) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 5.78M 6.30M 5.75M 0.00 2.14M 2.41M 13.19M 3.23M 3.60M 4.48M
Normalized Net Operating Profit after Tax (NOPAT)
-0.30 -0.57 -0.88 -0.77 -0.70 -0.29 -1.59 -3.18 -3.71 -2.30 -2.82
Normalized NOPAT Margin
0.00% -597.93% -96.85% -111.82% -66.21% -8.58% -26.09% -64.17% -119.39% -89.42% -115.98%
Pre Tax Income Margin
0.00% -858.09% -138.55% -166.26% -280.77% -10.54% -42.79% -101.23% -150.17% -135.23% -182.05%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 -218.85 -1,453.30 -24.52 -4.00 0.38 -6.52 -31.32 -7,460.78 -13,083.74 -37.19
NOPAT to Interest Expense
0.00 -153.19 -1,017.31 -17.16 -1.18 -0.50 -4.56 -21.93 -5,858.40 -8,807.39 -23.99
EBIT Less CapEx to Interest Expense
0.00 -220.62 -1,479.55 -25.16 -4.00 0.38 -6.70 -31.78 -7,464.89 -13,083.74 -37.19
NOPAT Less CapEx to Interest Expense
0.00 -154.96 -521.78 -17.80 -1.18 -0.51 -4.74 -22.38 -5,862.52 -8,807.39 -23.99
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-57.85% -12.31% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for REalloys

This table displays calculated financial ratios and metrics derived from REalloys' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
3,187,815.00 3,226,145.00 3,226,145.00 3,517,431.00 3,528,028.00 3,602,874.00 3,632,874.00 3,789,593.00 - 4,480,437.00 61,213,498.00
DEI Adjusted Shares Outstanding
3,187,815.00 3,226,145.00 3,226,145.00 3,517,431.00 3,528,028.00 3,602,874.00 3,632,874.00 3,789,593.00 - 4,480,437.00 61,213,498.00
DEI Earnings Per Adjusted Shares Outstanding
-0.21 -0.27 -0.27 -0.22 -0.27 -0.23 -0.35 -0.19 - -25.88 -0.60
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-26.87% -24.40% -7.14% -11.07% -25.11% -9.60% -24.23% 7.59% 7.42% 0.00% 82.73%
EBITDA Growth
9.24% 55.83% 38.42% -16.26% 11.79% 5.27% -31.75% 12.73% -61.80% -6,358.57% -1,705.00%
EBIT Growth
9.28% 55.64% 38.67% -14.74% 12.53% 5.06% -40.27% 2.86% -70.00% -6,363.84% -1,647.58%
NOPAT Growth
9.28% 55.62% 42.37% 15.54% 15.64% -2.74% -38.61% 40.22% -75.88% -10,010.38% -3,980.27%
Net Income Growth
42.07% 54.55% 38.37% -16.24% -42.06% 4.00% -44.57% 7.71% -69.39% -6,026.18% -1,573.55%
EPS Growth
40.00% 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% 0.00% 0.00% -3,860.00% -1,080.00%
Operating Cash Flow Growth
104.20% 71.72% 77.26% 101.21% -173.20% -81.95% -214.98% -16,453.98% -1,994.12% -2,897.16% -1,948.57%
Free Cash Flow Firm Growth
13.90% 96.55% 299.61% 317.57% 231.17% 656.07% -190.06% -179.81% -266.64% -41,638.04% -4,492.30%
Invested Capital Growth
8.48% -39.01% -318.32% -150.66% -133.83% -44.38% 36.14% 19.83% 25.62% 1,846.82% 2,723.10%
Revenue Q/Q Growth
7.23% -16.86% 5.43% -5.38% -9.70% 0.36% -11.63% 34.35% -9.84% 12.35% 13.88%
EBITDA Q/Q Growth
-55.25% 17.70% -2.29% 11.04% -17.79% 5.13% -42.27% 41.07% -118.38% -7,089.26% 65.48%
EBIT Q/Q Growth
-54.36% 17.78% -1.65% 11.06% -17.67% 4.23% -50.19% 38.41% -105.93% -6,732.72% 65.51%
NOPAT Q/Q Growth
-20.84% 17.74% 4.52% 11.00% -20.68% -3.69% -28.82% 61.62% -255.05% -5,525.24% 58.01%
Net Income Q/Q Growth
0.58% -29.33% -1.65% 11.06% -21.50% 12.61% -53.08% 43.23% -123.02% -6,540.38% 65.50%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 70.20%
Operating Cash Flow Q/Q Growth
106.90% -1,162.63% 5.77% 101.75% -516.97% -2,541.27% -63.13% 8.97% 46.61% -1,967.09% 32.04%
Free Cash Flow Firm Q/Q Growth
-82.86% 94.52% 5,481.97% -59.67% 10.25% -71.49% -971.63% 64.26% -130.19% -6,013.15% 15.49%
Invested Capital Q/Q Growth
-28.05% -52.65% -105.08% 37.47% -19.45% -1.91% 9.29% 21.50% -10.83% 2,313.37% 36.21%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
40.64% 44.88% 48.00% 54.71% 26.51% 41.57% 32.23% 53.67% 60.59% 57.65% 59.08%
EBITDA Margin
-133.04% -131.69% -127.77% -120.13% -156.70% -138.00% -222.18% -97.44% -236.04% -15,103.54% -4,577.61%
Operating Margin
-134.46% -133.04% -120.48% -113.32% -151.46% -151.20% -220.41% -62.97% -247.99% -12,416.01% -4,577.61%
EBIT Margin
-134.46% -132.98% -128.21% -120.52% -157.06% -139.65% -237.36% -108.82% -248.56% -15,115.86% -4,577.61%
Profit (Net Income) Margin
-85.49% -133.00% -128.22% -120.53% -162.19% -141.23% -244.66% -103.39% -255.76% -15,115.86% -4,579.35%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 99.99% 100.00%
Interest Burden Percent
63.58% 100.01% 100.01% 100.01% 103.26% 101.13% 103.08% 95.01% 102.90% 100.01% 100.04%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1,153.72% -341.59%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -999.88% -324.38%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 555.01% 214.66%
Return on Equity (ROE)
-98.46% -96.56% -43.57% -45.16% -54.70% -61.28% -81.80% -68.14% -80.08% -598.71% -126.93%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -232.52% -233.70%
Operating Return on Assets (OROA)
-58.97% -62.99% -36.32% -34.09% -40.89% -36.30% -56.18% -27.68% -65.06% -674.11% -145.93%
Return on Assets (ROA)
-37.50% -62.99% -36.33% -34.10% -42.23% -36.71% -57.91% -26.30% -66.94% -674.11% -145.99%
Return on Common Equity (ROCE)
-98.40% -96.48% -43.55% -45.13% -54.68% -61.25% -81.74% -68.10% -80.04% -598.67% -126.93%
Return on Equity Simple (ROE_SIMPLE)
0.00% -55.41% 0.00% 0.00% 0.00% -73.62% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.74 -0.60 -0.58 -0.51 -0.62 -0.62 -0.80 -0.31 -1.09 -61 -26
NOPAT Margin
-94.12% -93.13% -84.33% -79.33% -106.02% -105.84% -154.29% -44.08% -173.59% -8,691.20% -3,204.33%
Net Nonoperating Expense Percent (NNEP)
1.10% -4.74% -3.13% -3.02% -3.86% -2.59% -5.85% -5.28% -6.31% -153.84% -17.21%
Return On Investment Capital (ROIC_SIMPLE)
-9.68% -9.23% -10.00% -8.19% -11.50% -10.78% -13.75% -4.80% -17.95% -60.05% -13.51%
Cost of Revenue to Revenue
59.36% 55.12% 52.00% 45.29% 73.49% 58.43% 67.77% 46.33% 39.41% 42.35% 40.92%
SG&A Expenses to Revenue
135.06% 139.50% 137.03% 137.58% 142.37% 163.27% 217.87% 94.10% 279.86% 12,096.60% 4,481.47%
R&D to Revenue
21.48% 16.69% 14.70% 15.73% 18.30% 18.05% 19.84% 15.30% 15.61% 4.82% 4.23%
Operating Expenses to Revenue
175.10% 177.92% 168.48% 168.03% 183.09% 192.78% 252.64% 116.64% 308.58% 12,473.65% 4,648.63%
Earnings before Interest and Taxes (EBIT)
-1.05 -0.86 -0.88 -0.78 -0.92 -0.82 -1.23 -0.76 -1.56 -107 -37
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-1.04 -0.86 -0.87 -0.78 -0.92 -0.81 -1.15 -0.68 -1.48 -107 -37
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.23 1.23 1.51 1.40 1.44 2.63 5.97 4.69 5.93 0.43 4.64
Price to Tangible Book Value (P/TBV)
1.23 1.23 1.51 1.40 1.44 2.63 5.97 4.69 5.93 0.45 4.72
Price to Revenue (P/Rev)
2.89 2.77 3.06 3.18 3.02 4.89 9.15 9.40 13.79 13.94 252.64
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11.16
Enterprise Value to Revenue (EV/Rev)
0.13 0.00 0.00 0.11 0.00 1.88 6.49 6.50 10.49 0.00 217.70
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.04 0.00 0.00 0.00 0.00 0.23 0.62 0.34 0.07 0.01 0.00
Long-Term Debt to Equity
0.04 0.00 0.00 0.00 0.00 0.05 0.05 0.00 0.00 0.00 0.00
Financial Leverage
-1.29 -1.45 -1.36 -1.25 -1.34 -1.43 -1.71 -1.42 -1.48 -0.56 -0.66
Leverage Ratio
1.50 1.63 1.42 1.38 1.55 1.72 2.11 1.70 1.68 1.32 1.13
Compound Leverage Factor
0.95 1.63 1.42 1.38 1.60 1.74 2.18 1.61 1.73 1.32 1.13
Debt to Total Capital
3.94% 0.05% 0.00% 0.00% 0.00% 19.01% 38.42% 25.20% 6.85% 0.60% 0.02%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 15.31% 35.11% 25.20% 6.85% 0.45% 0.02%
Long-Term Debt to Total Capital
3.94% 0.05% 0.00% 0.00% 0.00% 3.70% 3.31% 0.00% 0.00% 0.15% 0.00%
Preferred Equity to Total Capital
0.04% 0.00% 0.06% 0.05% 0.00% 0.06% 0.06% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
96.02% 99.90% 99.94% 99.95% 99.94% 80.94% 61.52% 74.75% 93.10% 99.40% 99.98%
Debt to EBITDA
-0.06 0.00 0.00 0.00 0.00 -0.32 -0.59 -0.43 -0.10 -0.01 0.00
Net Debt to EBITDA
1.84 2.05 0.00 0.00 0.00 2.21 1.65 1.84 1.94 0.47 0.85
Long-Term Debt to EBITDA
-0.06 0.00 0.00 0.00 0.00 -0.06 -0.05 0.00 0.00 0.00 0.00
Debt to NOPAT
-0.08 0.00 0.00 0.00 0.00 -0.47 -0.88 -0.69 -0.15 -0.01 0.00
Net Debt to NOPAT
2.32 2.89 0.00 0.00 0.00 3.23 2.44 2.94 2.84 0.81 1.38
Long-Term Debt to NOPAT
-0.08 0.00 0.00 0.00 0.00 -0.09 -0.08 0.00 0.00 0.00 0.00
Altman Z-Score
-0.83 -1.47 -2.09 -1.92 -2.64 -2.40 -2.28 -1.27 1.53 -3.24 26.48
Noncontrolling Interest Sharing Ratio
0.07% 0.09% 0.06% 0.06% 0.05% 0.06% 0.07% 0.06% 0.06% 0.01% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.45 0.11 0.29 0.36 0.27 0.29 0.20 0.04 0.02 5.04 30.68
Quick Ratio
0.43 0.06 0.28 0.34 0.26 0.28 0.19 0.03 0.02 3.01 24.74
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-0.86 -0.05 2.52 1.02 1.12 0.26 -2.27 -0.81 -1.87 -114 -97
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -527,500.00% -32,590.91%
Free Cash Flow to Firm to Interest Expense
-7,710.84 -504.43 34,118.91 17,558.07 29,544.88 28.20 -60.00 -14.73 -122.77 -14,295.89 -6,904.09
Operating Cash Flow to Interest Expense
299.96 -3,804.33 -4,505.34 100.78 -641.37 -69.59 -27.71 -17.33 -33.49 -1,318.75 -512.14
Operating Cash Flow Less CapEx to Interest Expense
299.96 -3,804.33 -4,505.34 100.78 -641.37 -69.59 -27.71 -17.33 -33.49 -1,319.00 -513.71
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.44 0.47 0.28 0.28 0.26 0.26 0.24 0.25 0.26 0.04 0.03
Accounts Receivable Turnover
11.24 24.56 18.50 64.34 10.26 27.56 265.01 273.30 177.69 4.42 3.70
Inventory Turnover
176.06 166.58 159.08 424.67 414.92 410.60 409.32 417.83 365.22 483.94 0.00
Fixed Asset Turnover
12.91 12.59 14.74 15.59 14.82 13.12 340.42 19.21 9.42 20.21 22.39
Accounts Payable Turnover
2.12 1.70 1.58 1.34 1.10 0.93 0.91 0.98 0.78 0.40 0.49
Days Sales Outstanding (DSO)
32.48 14.86 19.73 5.67 35.58 13.25 1.38 1.34 2.05 82.52 98.73
Days Inventory Outstanding (DIO)
2.07 2.19 2.29 0.86 0.88 0.89 0.89 0.87 1.00 0.75 0.00
Days Payable Outstanding (DPO)
172.24 214.72 230.85 273.40 333.11 390.94 402.66 373.51 467.98 918.37 750.56
Cash Conversion Cycle (CCC)
-137.68 -197.66 -208.82 -266.87 -296.65 -376.81 -400.40 -371.30 -464.93 -835.09 -651.83
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-1.30 -1.99 -4.08 -2.55 -3.05 -2.87 -2.60 -2.04 -2.27 50 68
Invested Capital Turnover
-2.28 -1.69 -1.13 -1.55 -1.18 -1.03 -0.70 -1.04 -0.92 0.13 0.11
Increase / (Decrease) in Invested Capital
0.12 -0.56 -3.10 -1.53 -1.74 -0.88 1.47 0.51 0.78 53 71
Enterprise Value (EV)
0.39 -0.50 -0.77 0.31 -0.68 4.71 15 16 26 -7.70 762
Market Capitalization
8.99 8.03 8.71 8.79 7.76 12 21 22 34 44 885
Book Value per Share
$2.29 $2.05 $1.79 $1.78 $1.53 $1.29 $0.99 $1.26 $1.37 $22.67 $3.11
Tangible Book Value per Share
$2.29 $2.05 $1.79 $1.78 $1.53 $1.29 $0.99 $1.26 $1.37 $21.92 $3.06
Total Capital
7.60 6.55 5.77 6.28 5.39 5.76 5.82 6.40 6.08 102 191
Total Debt
0.30 0.00 0.00 0.00 0.00 1.10 2.24 1.61 0.42 0.62 0.04
Total Long-Term Debt
0.30 0.00 0.00 0.00 0.00 0.21 0.19 0.00 0.00 0.15 0.00
Net Debt
-8.60 -8.54 -9.48 -8.48 -8.44 -7.54 -6.22 -6.91 -8.02 -51 -122
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1.70 -2.09 -3.77 -2.28 -3.11 -3.15 -2.90 -2.19 -2.43 9.34 27
Debt-free Net Working Capital (DFNWC)
-1.22 -1.97 -2.72 -2.21 -3.10 -2.94 -2.86 -2.09 -2.39 59 149
Net Working Capital (NWC)
-1.22 -1.97 -2.72 -2.21 -3.10 -3.82 -4.90 -3.71 -2.80 59 149
Net Nonoperating Expense (NNE)
-0.07 0.26 0.30 0.27 0.33 0.21 0.47 0.41 0.52 45 11
Net Nonoperating Obligations (NNO)
-8.60 -8.54 -9.85 -8.82 -8.44 -7.54 -6.19 -6.83 -7.92 -51 -122
Total Depreciation and Amortization (D&A)
0.01 0.01 0.00 0.00 0.00 0.01 0.08 0.08 0.08 0.09 0.00
Debt-free, Cash-free Net Working Capital to Revenue
-54.75% -72.05% -132.64% -82.34% -121.24% -125.86% -123.92% -91.60% -99.77% 297.65% 764.27%
Debt-free Net Working Capital to Revenue
-39.44% -68.08% -95.53% -80.14% -120.58% -117.26% -122.29% -87.70% -98.16% 1,892.94% 4,258.96%
Net Working Capital to Revenue
-39.44% -68.08% -95.53% -80.14% -120.58% -152.49% -209.71% -155.20% -115.27% 1,878.25% 4,257.70%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.21) ($0.27) ($0.27) ($0.22) ($0.28) ($0.23) ($0.35) ($0.19) ($0.40) ($1.98) ($0.59)
Adjusted Weighted Average Basic Shares Outstanding
3.22M 3.22M 3.23M 3.52M 3.38M 3.55M 3.63M 3.78M 3.80M 53.95M 62.14M
Adjusted Diluted Earnings per Share
($0.21) $0.00 $0.00 $0.00 ($0.28) $0.00 $0.00 $0.00 $0.00 ($1.98) ($0.59)
Adjusted Weighted Average Diluted Shares Outstanding
3.23M 3.23M 3.52M 3.53M 3.60M 3.63M 3.79M 4.14M 4.48M 53.95M 62.14M
Adjusted Basic & Diluted Earnings per Share
($0.21) $0.00 $0.00 $0.00 ($0.28) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
3.23M 3.23M 3.52M 3.53M 3.60M 3.63M 3.79M 4.14M 4.48M 61.21M 68.99M
Normalized Net Operating Profit after Tax (NOPAT)
-0.74 -0.60 -0.58 -0.51 -0.62 -0.62 -0.80 -0.31 -1.09 -61 -26
Normalized NOPAT Margin
-94.12% -93.13% -84.33% -79.33% -106.02% -105.84% -154.29% -44.08% -173.59% -8,691.20% -3,204.33%
Pre Tax Income Margin
-85.49% -133.00% -128.22% -120.53% -162.19% -141.23% -244.66% -103.39% -255.76% -15,117.00% -4,579.35%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-9,462.51 -9,286.22 -11,863.09 -13,461.64 -24,177.95 -88.64 -32.49 -13.75 -102.49 -13,339.75 -2,628.86
NOPAT to Interest Expense
-6,623.76 -6,502.97 -7,803.27 -8,860.62 -16,321.33 -67.17 -21.12 -5.57 -71.58 -7,669.99 -1,840.20
EBIT Less CapEx to Interest Expense
-9,462.51 -9,286.22 -11,863.09 -13,461.64 -24,177.95 -88.64 -32.49 -13.75 -102.49 -13,340.00 -2,630.43
NOPAT Less CapEx to Interest Expense
-6,623.76 -6,502.97 -7,803.27 -8,860.62 -16,321.33 -67.17 -21.12 -5.57 -71.58 -7,670.24 -1,841.77
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

REalloys’ latest statements show a sharp increase in liquidity, but the company remains deeply unprofitable and dependent on equity financing. The company reported Q2 2026 revenue of $804,000, up from $706,000 in Q1 2026 and $440,000 in the restated Q2 2025 period. Revenue has generally remained below $1 million per quarter throughout the reported period, with no sustained growth trend yet established.

Gross profit improved to $475,000 in Q2 2026, producing a gross margin of approximately 59%. However, operating expenses totaled $37.4 million, including $36.0 million of selling, general and administrative expense. As a result, the company recorded an operating loss of $36.8 million and a net loss attributable to common shareholders of $36.8 million, or $0.59 per share. This was an improvement from the $115.9 million common-shareholder loss in Q1 2026, but profitability remains a significant concern.

Cash flow trends are mixed. Q2 2026 reported net cash used in operating activities of $7.2 million, following $10.6 million of operating cash use in Q1 2026. The continuing-operations subtotal was positive in both quarters, but the larger total operating cash-flow figures indicate material cash outflows outside continuing operations. Cash increased by $125.1 million in Q2, primarily because the company raised $95.5 million through common equity issuance and received $87.9 million of net financing cash.

The balance sheet is substantially stronger than it was in 2024 and 2025. Cash and equivalents reached $122.4 million at June 30, 2026, compared with $42.5 million at March 31, 2026 and only $93,000 at September 30, 2025. Total assets increased to $209.8 million, while total liabilities were $19.2 million. Nevertheless, the improvement was largely financed by new equity rather than internally generated earnings.

  • Cash and equivalents rose to $122.4 million in Q2 2026, providing a much larger liquidity cushion than the company had in prior periods.
  • Total assets increased from $130.5 million in Q1 2026 to $209.8 million in Q2, while total liabilities remained comparatively low at $19.2 million.
  • The company has minimal traditional debt, with just $44,000 of short-term debt and no long-term debt reported at June 30, 2026.
  • Revenue increased sequentially from $706,000 to $804,000, and gross profit rose from $407,000 to $475,000 between Q1 and Q2 2026.
  • The Q2 2026 net loss was substantially smaller than the Q1 loss, suggesting that some unusually large Q1 expenses or adjustments did not recur at the same magnitude.
  • Gross margin was approximately 59% in Q2 2026, but the company’s low revenue base means that even a strong gross margin is currently insufficient to cover operating costs.
  • The company’s cash position improved primarily through financing activity, so the durability of the liquidity improvement depends on whether management can reduce cash losses and expand revenue.
  • Operating expenses remain extraordinarily high relative to revenue. Q2 SG&A alone was roughly 45 times quarterly revenue.
  • REalloys continues to report large net losses, with negative earnings in every income statement period provided from Q2 2023 through Q2 2026.
  • Common-equity issuance totaled $95.5 million in Q2 2026, and weighted-average basic shares rose from 53.9 million in Q1 to 62.1 million in Q2, creating substantial dilution risk for existing shareholders.

Overall, REalloys has moved from a highly cash-constrained position to a well-capitalized balance sheet, but the transformation has been driven mainly by stock issuance. Investors should focus on whether revenue can accelerate, whether unusually large SG&A expenses decline, and whether operating cash flow becomes consistently positive. Until those trends improve, the company’s strong cash balance should be viewed as a financing-supported runway rather than evidence of a self-sustaining business.

11/12/26 03:43 AM ETAI Generated. May Contain Errors.

REalloys Financials - Frequently Asked Questions

According to the most recent income statement we have on file, REalloys' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

REalloys' net income appears to be on a downward trend, with a most recent value of -$4.43 million in 2025, falling from -$423.48 thousand in 2015. The previous period was -$3.47 million in 2024. View REalloys' forecast to see where analysts expect REalloys to go next.

REalloys' total operating income in 2025 was -$4.03 million, based on the following breakdown:
  • Total Gross Profit: $1.17 million
  • Total Operating Expenses: $5.19 million

Over the last 10 years, REalloys' total revenue changed from $0.00 in 2015 to $2.43 million in 2025, a change of 243,123,300.0%.

In the past 12 quarters, REalloys' cash and equivalents has ranged from $38.16 thousand in Q2 2025 to $122.36 million in Q2 2026, and is currently $122.36 million as of their latest financial filing in Q2 2026.

REalloys had total debt of $416.03 thousand at the end of 2025, compared with none in 2024, and none in 2015.

Over the last 10 years, REalloys' book value per share changed from 0.02 in 2015 to 1.37 in 2025, a change of 6,761.8%.



Financial statements for NASDAQ:ALOY last updated on 8/13/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners