Top 5 Stocks to Buy Now
→ A 3M Oz. Historical Gold Resource And A Market That Hasn't Caught Up (From Wall Street Logic) (Ad)tc pixel Free ALOY Stock Alerts

REalloys (ALOY) Financials

REalloys logo
$17.78 +1.17 (+7.04%)
Closing price 04:00 PM Eastern
Extended Trading
$17.82 +0.04 (+0.20%)
As of 07:06 PM 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.
Compare
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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
Net Income / (Loss) Attributable to Common Shareholders		 -0.67 -0.67 -0.86 -0.88 -0.78 -0.95 -1.74 -1.27 -0.72 -1.61 -116
Consolidated Net Income / (Loss)		 -0.67 -0.67 -0.86 -0.88 -0.78 -0.95 -1.74 -1.27 -0.72 -1.61 -107
Net Income / (Loss) Continuing Operations		 -0.67 -0.67 -0.86 -0.88 -0.78 -0.95 -1.74 -1.27 -0.72 -1.61 -107
Total Pre-Tax Income 		-0.67 -0.67 -0.86 -0.88 -0.78 -0.95 -1.74 -1.27 -0.72 -1.61 -107
Total Operating Income		 -0.87 -1.05 -0.86 -0.82 -0.73 -0.89 -0.87 -1.14 -0.44 -1.56 -88
Total Gross Profit		 0.40 0.32 0.29 0.33 0.35 0.16 0.00 0.17 0.37 0.38 0.41
Total Revenue		 0.73 0.78 0.65 0.68 0.65 0.58 0.00 0.52 0.70 0.63 0.71
Operating Revenue		 0.73 0.78 0.65 0.68 0.65 0.58 0.00 0.52 0.70 0.63 0.71
Total Cost of Revenue		 0.33 0.46 0.36 0.36 0.29 0.43 0.00 0.35 0.32 0.25 0.30
Operating Cost of Revenue		 0.33 0.46 0.36 0.36 0.29 0.43 0.00 0.35 0.32 0.25 0.30
Total Operating Expenses		 1.27 1.37 1.16 1.15 1.09 1.07 0.87 1.31 0.81 1.94 88
Selling, General & Admin Expense		 0.96 1.06 0.91 0.94 0.89 0.83 0.87 1.13 0.66 1.76 85
Marketing Expense		 0.13 0.13 0.13 0.11 0.09 0.10 0.00 0.08 0.05 0.08 2.54
Research & Development Expense		 0.17 0.17 0.11 0.10 0.10 0.11 0.00 0.10 0.11 0.10 0.03
Depreciation Expense		 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.09
Total Other Income / (Expense), net		 0.20 0.38 0.00 -0.05 -0.05 -0.06 -0.88 -0.13 -0.28 -0.05 -19
Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.09 0.04 0.06 0.02 0.01
Other Income / (Expense), net		 0.19 - 0.00 -0.05 -0.05 -0.03 -0.78 -0.09 -0.32 -0.00 -19
Preferred Stock Dividends Declared		 - - - - - - - - - - 9.22
Basic Earnings per Share		 ($0.21) ($0.21) ($0.27) ($0.27) ($0.22) ($0.28) ($0.05) ($0.35) ($0.19) ($0.40) ($1.98)
Weighted Average Basic Shares Outstanding		 3.20M 3.22M 3.22M 3.23M 3.52M 3.38M 32.59M 3.63M 3.78M 3.80M 53.95M
Diluted Earnings per Share		 - ($0.21) - - - ($0.28) ($0.05) - - - ($1.98)
Weighted Average Diluted Shares Outstanding		 3.19M 3.23M 3.23M 3.52M 3.53M 3.60M 32.59M 3.79M 4.14M 4.48M 53.95M
Weighted Average Basic & Diluted Shares Outstanding		 3.19M 3.23M 3.23M 3.52M 3.53M 3.60M 3.63M 3.79M 4.14M 4.48M 61.21M

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
Net Change in Cash & Equivalents		 0.19 0.01 -0.29 0.88 -0.99 -0.04 1.40 -0.18 0.06 -0.05 127
Net Cash From Operating Activities		 -0.48 0.03 -0.35 -0.33 0.01 -0.02 -0.35 -1.05 -0.96 -0.51 -11
Net Cash From Continuing Operating Activities		 -0.48 0.03 -0.29 -0.40 0.01 -0.02 0.52 -1.05 -0.96 -0.51 77
Net Income / (Loss) Continuing Operations		 -0.67 -0.67 -0.86 -0.88 -0.78 -0.95 0.00 -1.27 -0.72 -1.61 0.00
Depreciation Expense		 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.09
Non-Cash Adjustments To Reconcile Net Income		 -0.00 0.86 -0.05 -0.06 -0.05 1.76 0.00 0.06 0.04 1.09 82
Changes in Operating Assets and Liabilities, net		 0.18 -0.17 0.61 0.54 0.83 -0.84 0.52 0.08 -0.35 -0.07 -4.81
Net Cash From Investing Activities		 0.68 -0.00 0.00 - -1.10 - 0.00 - - - 0.40
Net Cash From Continuing Investing Activities		 0.68 -0.00 0.00 - -1.10 - 0.00 - - - -0.00
Purchase of Property, Plant & Equipment		 0.00 - - - - - 0.00 - - - -0.00
Net Cash From Financing Activities		 -0.01 -0.02 -0.01 1.27 0.10 -0.02 0.84 0.87 1.01 0.46 57
Net Cash From Continuing Financing Activities		 -0.01 -0.02 -0.01 1.27 0.10 -0.02 0.88 0.87 1.01 0.46 50
Issuance of Debt		 - - 0.00 1.30 0.20 -1.10 0.00 1.00 - - 0.27
Issuance of Preferred Equity		 - - - - - - 0.00 - - - 2.60
Issuance of Common Equity		 - - - - - 1.20 0.88 - - 0.46 47

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
Restricted Cash		 - - - - - - - - - - 0.00
Accounts Receivable		 0.00 0.04 0.01 0.00 0.01 0.02 0.02 0.06 0.49 0.01 0.73
Inventories, net		 - - - - 0.00 0.02 0.01 0.02 0.00 0.00 0.00
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
Long-Term Investments		 - - - - - - - 0.00 8.42 8.42 0.00
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
Customer Deposits		 - - - - - - - - - - 0.00
Current Deferred Revenue		 - 0.02 0.03 0.09 0.19 1.02 1.30 1.02 1.30 1.12 0.00
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
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
Total Assets		 10 9.58 9.04 9.88 9.96 10 9.88 8.82 130
Total Current Assets		 1.40 0.81 0.23 1.13 1.22 1.54 1.20 0.15 73
Cash & Equivalents		 0.27 0.46 0.11 1.06 0.06 0.22 0.04 0.09 43
Restricted Cash		 - - - - - - - - 7.50
Accounts Receivable		 0.29 0.08 0.02 0.02 0.00 0.17 0.00 0.01 1.25
Inventories, net		 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prepaid Expenses		 0.14 0.26 0.10 0.05 0.05 0.05 0.06 0.04 20
Other Current Assets		 - - - - - - - - 2.40
Plant, Property, & Equipment, net		 0.37 0.35 0.38 0.01 0.01 0.00 0.00 0.24 0.31
Total Noncurrent Assets		 8.42 8.42 8.42 8.42 8.42 8.70 8.68 8.42 57
Long-Term Investments		 8.42 8.42 8.42 8.42 8.42 8.42 8.42 8.42 2.00
Goodwill		 - - - - - - - - 2.08
Intangible Assets		 - - - - - - - - 1.26
Other Noncurrent Operating Assets		 - - - - - 0.00 0.00 0.00 51
Total Liabilities & Shareholders' Equity		 10 9.58 9.04 9.88 9.96 10 9.88 8.82 130
Total Liabilities		 1.83 1.73 2.49 4.16 3.72 5.57 6.30 4.03 29
Total Current Liabilities		 1.57 1.49 2.21 3.84 3.43 5.36 6.10 3.86 15
Short-Term Debt		 - - - - - 0.88 2.04 1.61 0.46
Accounts Payable		 0.75 0.83 0.88 1.15 1.38 2.17 1.97 1.58 5.70
Customer Deposits		 - - - - - - - - 7.50
Current Deferred Revenue		 0.72 0.57 1.14 0.92 0.74 0.94 0.69 0.52 0.63
Other Current Liabilities		 0.10 0.10 0.09 1.56 1.11 1.36 1.36 0.07 0.28
Total Noncurrent Liabilities		 0.26 0.23 0.28 0.53 0.49 0.21 0.19 0.17 14
Long-Term Debt		 0.03 0.02 0.00 0.00 0.00 - - - 0.15
Noncurrent Deferred & Payable Income Tax Liabilities		 - - - - - - - - 14
Other Noncurrent Operating Liabilities		 0.23 0.22 0.28 0.53 0.49 - - 0.17 0.52
Redeemable Noncontrolling Interest		 - - - - - - - - 0.00
Total Equity & Noncontrolling Interests		 8.37 7.85 6.55 5.77 6.28 4.67 3.59 4.78 102
Total Preferred & Common Equity		 8.37 7.85 6.55 5.77 6.28 4.67 3.59 4.78 102
Preferred Stock		 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
Common Stock		 27 27 27 27 28 28 29 31 289
Retained Earnings		 -18 -19 -20 -21 -22 -24 -25 -26 -188

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
DEI Shares Outstanding		 3,184,579.00 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
DEI Adjusted Shares Outstanding		 3,184,579.00 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
DEI Earnings Per Adjusted Shares Outstanding		 -0.21 -0.21 -0.27 -0.27 -0.22 -0.27 -0.23 -0.35 -0.19 - -25.88
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 -40.25% -26.87% -24.40% -7.14% -11.07% -25.11% -9.60% -24.23% 7.59% 7.42% 0.00%
EBITDA Growth		 43.25% 9.24% 55.83% 38.42% -16.26% 11.79% 5.27% -31.75% 12.73% -61.80% -6,358.57%
EBIT Growth		 43.21% 9.28% 55.64% 38.67% -14.74% 12.53% 5.06% -40.27% 2.86% -70.00% -6,363.84%
NOPAT Growth		 27.46% 9.28% 55.62% 42.37% 15.54% 15.64% -2.74% -38.61% 40.22% -75.88% -10,010.38%
Net Income Growth		 48.66% 42.07% 54.55% 38.37% -16.24% -42.06% 4.00% -44.57% 7.71% -69.39% -6,026.18%
EPS Growth		 0.00% 40.00% 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% 0.00% 0.00% -3,860.00%
Operating Cash Flow Growth		 66.85% 104.20% 71.72% 77.26% 101.21% -173.20% -81.95% -214.98% -16,453.98% -1,994.12% -2,897.16%
Free Cash Flow Firm Growth		 39.09% 13.90% 96.55% 299.61% 317.57% 231.17% 656.07% -190.06% -179.81% -266.64% -41,638.04%
Invested Capital Growth		 -16.02% 8.48% -39.01% -318.32% -150.66% -133.83% -44.38% 36.14% 19.83% 25.62% 1,846.82%
Revenue Q/Q Growth		 -1.21% 7.23% -16.86% 5.43% -5.38% -9.70% 0.36% -11.63% 34.35% -9.84% 12.35%
EBITDA Q/Q Growth		 52.88% -55.25% 17.70% -2.29% 11.04% -17.79% 5.13% -42.27% 41.07% -118.38% -7,089.26%
EBIT Q/Q Growth		 52.46% -54.36% 17.78% -1.65% 11.06% -17.67% 4.23% -50.19% 38.41% -105.93% -6,732.72%
NOPAT Q/Q Growth		 39.27% -20.84% 17.74% 4.52% 11.00% -20.68% -3.69% -28.82% 61.62% -255.05% -5,525.24%
Net Income Q/Q Growth		 52.84% 0.58% -29.33% -1.65% 11.06% -21.50% 12.61% -53.08% 43.23% -123.02% -6,540.38%
EPS Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth		 67.11% 106.90% -1,162.63% 5.77% 101.75% -516.97% -2,541.27% -63.13% 8.97% 46.61% -1,967.09%
Free Cash Flow Firm Q/Q Growth		 63.00% -82.86% 94.52% 5,481.97% -59.67% 10.25% -71.49% -971.63% 64.26% -130.19% -6,013.15%
Invested Capital Q/Q Growth		 -4.36% -28.05% -52.65% -105.08% 37.47% -19.45% -1.91% 9.29% 21.50% -10.83% 2,313.37%
Profitability Metrics		 - - - - - - - - - - -
Gross Margin		 54.98% 40.64% 44.88% 48.00% 54.71% 26.51% 41.57% 32.23% 53.67% 60.59% 57.65%
EBITDA Margin		 -91.89% -133.04% -131.69% -127.77% -120.13% -156.70% -138.00% -222.18% -97.44% -236.04% -15,103.54%
Operating Margin		 -119.32% -134.46% -133.04% -120.48% -113.32% -151.46% -151.20% -220.41% -62.97% -247.99% -12,416.01%
EBIT Margin		 -93.41% -134.46% -132.98% -128.21% -120.52% -157.06% -139.65% -237.36% -108.82% -248.56% -15,115.86%
Profit (Net Income) Margin		 -92.21% -85.49% -133.00% -128.22% -120.53% -162.19% -141.23% -244.66% -103.39% -255.76% -15,115.86%
Tax Burden Percent		 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 99.99%
Interest Burden Percent		 98.72% 63.58% 100.01% 100.01% 100.01% 103.26% 101.13% 103.08% 95.01% 102.90% 100.01%
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% 0.00% -1,153.72%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -999.88%
Return on Net Nonoperating Assets (RNNOA)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 555.01%
Return on Equity (ROE)		 -92.75% -98.46% -96.56% -43.57% -45.16% -54.70% -61.28% -81.80% -68.14% -80.08% -598.71%
Cash Return on Invested Capital (CROIC)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -232.52%
Operating Return on Assets (OROA)		 -40.80% -58.97% -62.99% -36.32% -34.09% -40.89% -36.30% -56.18% -27.68% -65.06% -674.11%
Return on Assets (ROA)		 -40.27% -37.50% -62.99% -36.33% -34.10% -42.23% -36.71% -57.91% -26.30% -66.94% -674.11%
Return on Common Equity (ROCE)		 -92.68% -98.40% -96.48% -43.55% -45.13% -54.68% -61.25% -81.74% -68.10% -80.04% -598.67%
Return on Equity Simple (ROE_SIMPLE)		 -65.57% 0.00% -55.41% 0.00% 0.00% 0.00% -73.62% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 -0.61 -0.74 -0.60 -0.58 -0.51 -0.62 -0.62 -0.80 -0.31 -1.09 -61
NOPAT Margin		 -83.53% -94.12% -93.13% -84.33% -79.33% -106.02% -105.84% -154.29% -44.08% -173.59% -8,691.20%
Net Nonoperating Expense Percent (NNEP)		 -0.97% 1.10% -4.74% -3.13% -3.02% -3.86% -2.59% -5.85% -5.28% -6.31% -153.84%
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%
Cost of Revenue to Revenue		 45.02% 59.36% 55.12% 52.00% 45.29% 73.49% 58.43% 67.77% 46.33% 39.41% 42.35%
SG&A Expenses to Revenue		 131.42% 135.06% 139.50% 137.03% 137.58% 142.37% 163.27% 217.87% 94.10% 279.86% 12,096.60%
R&D to Revenue		 23.84% 21.48% 16.69% 14.70% 15.73% 18.30% 18.05% 19.84% 15.30% 15.61% 4.82%
Operating Expenses to Revenue		 174.31% 175.10% 177.92% 168.48% 168.03% 183.09% 192.78% 252.64% 116.64% 308.58% 12,473.65%
Earnings before Interest and Taxes (EBIT)		 -0.68 -1.05 -0.86 -0.88 -0.78 -0.92 -0.82 -1.23 -0.76 -1.56 -107
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -0.67 -1.04 -0.86 -0.87 -0.78 -0.92 -0.81 -1.15 -0.68 -1.48 -107
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 1.12 1.23 1.23 1.51 1.40 1.44 2.63 5.97 4.69 5.93 0.43
Price to Tangible Book Value (P/TBV)		 1.12 1.23 1.23 1.51 1.40 1.44 2.63 5.97 4.69 5.93 0.45
Price to Revenue (P/Rev)		 2.58 2.89 2.77 3.06 3.18 3.02 4.89 9.15 9.40 13.79 13.94
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 0.13 0.00 0.00 0.11 0.00 1.88 6.49 6.50 10.49 0.00
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		 0.00 0.04 0.00 0.00 0.00 0.00 0.23 0.62 0.34 0.07 0.01
Long-Term Debt to Equity		 0.00 0.04 0.00 0.00 0.00 0.00 0.05 0.05 0.00 0.00 0.00
Financial Leverage		 -1.17 -1.29 -1.45 -1.36 -1.25 -1.34 -1.43 -1.71 -1.42 -1.48 -0.56
Leverage Ratio		 1.40 1.50 1.63 1.42 1.38 1.55 1.72 2.11 1.70 1.68 1.32
Compound Leverage Factor		 1.38 0.95 1.63 1.42 1.38 1.60 1.74 2.18 1.61 1.73 1.32
Debt to Total Capital		 0.23% 3.94% 0.05% 0.00% 0.00% 0.00% 19.01% 38.42% 25.20% 6.85% 0.60%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15.31% 35.11% 25.20% 6.85% 0.45%
Long-Term Debt to Total Capital		 0.23% 3.94% 0.05% 0.00% 0.00% 0.00% 3.70% 3.31% 0.00% 0.00% 0.15%
Preferred Equity to Total Capital		 0.00% 0.04% 0.00% 0.06% 0.05% 0.00% 0.06% 0.06% 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		 99.70% 96.02% 99.90% 99.94% 99.95% 99.94% 80.94% 61.52% 74.75% 93.10% 99.40%
Debt to EBITDA		 0.00 -0.06 0.00 0.00 0.00 0.00 -0.32 -0.59 -0.43 -0.10 -0.01
Net Debt to EBITDA		 1.65 1.84 2.05 0.00 0.00 0.00 2.21 1.65 1.84 1.94 0.47
Long-Term Debt to EBITDA		 0.00 -0.06 0.00 0.00 0.00 0.00 -0.06 -0.05 0.00 0.00 0.00
Debt to NOPAT		 0.00 -0.08 0.00 0.00 0.00 0.00 -0.47 -0.88 -0.69 -0.15 -0.01
Net Debt to NOPAT		 2.34 2.32 2.89 0.00 0.00 0.00 3.23 2.44 2.94 2.84 0.81
Long-Term Debt to NOPAT		 0.00 -0.08 0.00 0.00 0.00 0.00 -0.09 -0.08 0.00 0.00 0.00
Altman Z-Score		 0.33 -0.83 -1.47 -2.09 -1.92 -2.64 -2.40 -2.28 -1.27 1.53 -3.24
Noncontrolling Interest Sharing Ratio		 0.08% 0.07% 0.09% 0.06% 0.06% 0.05% 0.06% 0.07% 0.06% 0.06% 0.01%
Liquidity Ratios		 - - - - - - - - - - -
Current Ratio		 0.54 0.45 0.11 0.29 0.36 0.27 0.29 0.20 0.04 0.02 5.04
Quick Ratio		 0.37 0.43 0.06 0.28 0.34 0.26 0.28 0.19 0.03 0.02 3.01
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 -0.47 -0.86 -0.05 2.52 1.02 1.12 0.26 -2.27 -0.81 -1.87 -114
Operating Cash Flow to CapEx		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -527,500.00%
Free Cash Flow to Firm to Interest Expense		 -2,228.85 -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
Operating Cash Flow to Interest Expense		 -2,296.16 299.96 -3,804.33 -4,505.34 100.78 -641.37 -69.59 -27.71 -17.33 -33.49 -1,318.75
Operating Cash Flow Less CapEx to Interest Expense		 -2,294.84 299.96 -3,804.33 -4,505.34 100.78 -641.37 -69.59 -27.71 -17.33 -33.49 -1,319.00
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.44 0.44 0.47 0.28 0.28 0.26 0.26 0.24 0.25 0.26 0.04
Accounts Receivable Turnover		 51.59 11.24 24.56 18.50 64.34 10.26 27.56 265.01 273.30 177.69 4.42
Inventory Turnover		 181.65 176.06 166.58 159.08 424.67 414.92 410.60 409.32 417.83 365.22 483.94
Fixed Asset Turnover		 8.52 12.91 12.59 14.74 15.59 14.82 13.12 340.42 19.21 9.42 20.21
Accounts Payable Turnover		 2.19 2.12 1.70 1.58 1.34 1.10 0.93 0.91 0.98 0.78 0.40
Days Sales Outstanding (DSO)		 7.08 32.48 14.86 19.73 5.67 35.58 13.25 1.38 1.34 2.05 82.52
Days Inventory Outstanding (DIO)		 2.01 2.07 2.19 2.29 0.86 0.88 0.89 0.89 0.87 1.00 0.75
Days Payable Outstanding (DPO)		 166.80 172.24 214.72 230.85 273.40 333.11 390.94 402.66 373.51 467.98 918.37
Cash Conversion Cycle (CCC)		 -157.71 -137.68 -197.66 -208.82 -266.87 -296.65 -376.81 -400.40 -371.30 -464.93 -835.09
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 -1.02 -1.30 -1.99 -4.08 -2.55 -3.05 -2.87 -2.60 -2.04 -2.27 50
Invested Capital Turnover		 -3.58 -2.28 -1.69 -1.13 -1.55 -1.18 -1.03 -0.70 -1.04 -0.92 0.13
Increase / (Decrease) in Invested Capital		 -0.14 0.12 -0.56 -3.10 -1.53 -1.74 -0.88 1.47 0.51 0.78 53
Enterprise Value (EV)		 -0.11 0.39 -0.50 -0.77 0.31 -0.68 4.71 15 16 26 -7.70
Market Capitalization		 8.76 8.99 8.03 8.71 8.79 7.76 12 21 22 34 44
Book Value per Share		 $2.46 $2.29 $2.05 $1.79 $1.78 $1.53 $1.29 $0.99 $1.26 $1.37 $22.67
Tangible Book Value per Share		 $2.46 $2.29 $2.05 $1.79 $1.78 $1.53 $1.29 $0.99 $1.26 $1.37 $21.92
Total Capital		 7.87 7.60 6.55 5.77 6.28 5.39 5.76 5.82 6.40 6.08 102
Total Debt		 0.02 0.30 0.00 0.00 0.00 0.00 1.10 2.24 1.61 0.42 0.62
Total Long-Term Debt		 0.02 0.30 0.00 0.00 0.00 0.00 0.21 0.19 0.00 0.00 0.15
Net Debt		 -8.87 -8.60 -8.54 -9.48 -8.48 -8.44 -7.54 -6.22 -6.91 -8.02 -51
Capital Expenditures (CapEx)		 -0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -1.15 -1.70 -2.09 -3.77 -2.28 -3.11 -3.15 -2.90 -2.19 -2.43 9.34
Debt-free Net Working Capital (DFNWC)		 -0.68 -1.22 -1.97 -2.72 -2.21 -3.10 -2.94 -2.86 -2.09 -2.39 59
Net Working Capital (NWC)		 -0.68 -1.22 -1.97 -2.72 -2.21 -3.10 -3.82 -4.90 -3.71 -2.80 59
Net Nonoperating Expense (NNE)		 0.06 -0.07 0.26 0.30 0.27 0.33 0.21 0.47 0.41 0.52 45
Net Nonoperating Obligations (NNO)		 -8.87 -8.60 -8.54 -9.85 -8.82 -8.44 -7.54 -6.19 -6.83 -7.92 -51
Total Depreciation and Amortization (D&A)		 0.01 0.01 0.01 0.00 0.00 0.00 0.01 0.08 0.08 0.08 0.09
Debt-free, Cash-free Net Working Capital to Revenue		 -33.84% -54.75% -72.05% -132.64% -82.34% -121.24% -125.86% -123.92% -91.60% -99.77% 297.65%
Debt-free Net Working Capital to Revenue		 -20.12% -39.44% -68.08% -95.53% -80.14% -120.58% -117.26% -122.29% -87.70% -98.16% 1,892.94%
Net Working Capital to Revenue		 -20.12% -39.44% -68.08% -95.53% -80.14% -120.58% -152.49% -209.71% -155.20% -115.27% 1,878.25%
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 ($0.21) ($0.21) ($0.27) ($0.27) ($0.22) ($0.28) ($0.23) ($0.35) ($0.19) ($0.40) ($1.98)
Adjusted Weighted Average Basic Shares Outstanding		 3.20M 3.22M 3.22M 3.23M 3.52M 3.38M 3.55M 3.63M 3.78M 3.80M 53.95M
Adjusted Diluted Earnings per Share		 $0.00 ($0.21) $0.00 $0.00 $0.00 ($0.28) $0.00 $0.00 $0.00 $0.00 ($1.98)
Adjusted Weighted Average Diluted Shares Outstanding		 3.19M 3.23M 3.23M 3.52M 3.53M 3.60M 3.63M 3.79M 4.14M 4.48M 53.95M
Adjusted Basic & Diluted Earnings per Share		 $0.00 ($0.21) $0.00 $0.00 $0.00 ($0.28) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 3.19M 3.23M 3.23M 3.52M 3.53M 3.60M 3.63M 3.79M 4.14M 4.48M 61.21M
Normalized Net Operating Profit after Tax (NOPAT)		 -0.61 -0.74 -0.60 -0.58 -0.51 -0.62 -0.62 -0.80 -0.31 -1.09 -61
Normalized NOPAT Margin		 -83.53% -94.12% -93.13% -84.33% -79.33% -106.02% -105.84% -154.29% -44.08% -173.59% -8,691.20%
Pre Tax Income Margin		 -92.21% -85.49% -133.00% -128.22% -120.53% -162.19% -141.23% -244.66% -103.39% -255.76% -15,117.00%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 -3,240.33 -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
NOPAT to Interest Expense		 -2,897.43 -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
EBIT Less CapEx to Interest Expense		 -3,239.00 -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
NOPAT Less CapEx to Interest Expense		 -2,896.11 -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
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

Here’s a concise look at REalloys (NASDAQ: ALOY) using the latest four years of quarterly data provided. The company shows a mix of funding activity, modest top-line progress in recent quarters, and ongoing profitability challenges. A key takeaway is that while cash from operations remains negative, the company has continued to access external financing to fund its activities, and its asset base includes a sizable long-term investment position.

  • Financing access remains strong in 2025, with positive net cash from financing activities across Q1–Q4 2025, totaling roughly $2.80 million (Q1: $0.46M; Q2: $0.87M; Q3: $1.01M; Q4: $0.46M).
  • Q4 2025 revenue rose year over year to $628,377, up from $584,972 in Q4 2024 (about +7% YoY), signaling some demand recovery in the latest quarter.
  • Gross margin in Q4 2025 was roughly 60.6% (Gross Profit $380,735 on Revenue $628,377), indicating solid gross efficiency despite high operating costs.
  • The balance sheet shows a sizable long-term investment base, with Long-Term Investments listed at $8,424,000, contributing to the noncurrent asset base.
  • In mid-2025, liabilities and equity were balanced (Total Liabilities ≈ $4.03M; Total Equity ≈ $4.78M), implying a modest leverage profile rather than heavy indebtedness.
  • Operating cash burn narrowed in Q4 2025 to -$510,380 from -$955,890 in Q3 2025, suggesting improving liquidity on a quarterly basis.
  • Non-Cash Adjustments To Reconcile Net Income were sizeable in Q4 2025 ($1,092,622), which can distort cash-based performance and warrants closer inspection of cash flow drivers.
  • Revenue shows quarterly volatility (Q2 2025: $518,783; Q3 2025: $696,995; Q4 2025: $628,377), indicating uneven quarterly demand regardless of the YoY uptick in Q4.
  • Financing activity includes both equity and debt movements, reflecting ongoing external capital needs to fund operations rather than relying solely on operating cash flow.
  • Net income remains negative across 2025 quarters, with Q4 2025 net income of -$1,607,107, underscoring persistent profitability challenges.
06/18/26 04:58 PM ETAI Generated. May Contain Errors.

REalloys Financials - Frequently Asked Questions

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

REalloys' net income appears to be on an upward trend, with a most recent value of -$4.43 million in 2025, rising 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%.

REalloys' total liabilities were at $56.05 million at the end of 2025, a 1,146.5% increase from 2024, and a 192,191.1% increase since 2015.

In the past 10 years, REalloys' cash and equivalents has ranged from $8.16 thousand in 2017 to $2.82 million in 2025, and is currently $2.82 million as of their latest financial filing in 2025.

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%.


Related Companies

Financial statements for NASDAQ:ALOY last updated on 6/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
Buffett's Final Warning: "The Dollar Is Going to Hell"
On May 3rd, 2025, Warren Buffett looked at his shareholders for the last time and said: "The dollar is going t...
Decentralized Masters | Sponsoredtc pixel
Trump's gold order: the announcement they won't put on the front page
On August 15, 1971, Nixon interrupted prime-time television and ended the gold standard in 15 minutes - no deb...
Reagan Gold Group | Sponsoredtc pixel
China can’t stop buying gold. Here’s why that matters
China has made 18 consecutive months of central bank gold purchases - and analysts believe the official number...
Traders Agency | Sponsoredtc pixel
A 3M Oz. Historical Gold Resource And A Market That Hasn't Caught Up
One Canadian junior explorer controls a gold and copper system in British Columbia's Kootenay Golden Arc - a d...
Wall Street Logic | Sponsoredtc pixel
How to play the Biggest IPO in stock market history!
SpaceX is eyeing a near-$2 trillion IPO valuation, and retail investors are already lining up - but early insi...
InvestPub | Sponsoredtc pixel
This is the worst news for stocks in 50 years
Goldman Sachs and Morgan Stanley are issuing a rare warning: what's ahead for U.S. stocks could be the worst e...
TradeSmith | Sponsoredtc pixel
Your book attached
Bill Poulos is giving away his 'Safe Trade Options Formula' book for free - but only for a limited time throug...
Profits Run | Sponsoredtc pixel
DOJ Admits It In Court—Your Cash Can Be Seized Without Warning
The Department of Justice recently argued in court that cash may not be legally your property - raising concer...
Priority Gold | Sponsoredtc pixel