Encision, Inc. (ECIA)
Every figure this model derived for ECIA, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-09-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 54,415 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-03-31 |
| cash | 71,731 | CashAndCashEquivalentsAtCarryingValue |
2025-09-30 |
| current assets | 2,446,872 | AssetsCurrent |
2025-09-30 |
| current liabilities | 1,071,571 | LiabilitiesCurrent |
2025-09-30 |
| equity | 1,864,787 | StockholdersEquity |
2025-09-30 |
| interest expense | 56,149 | InterestExpenseNonoperating |
2025-09-30 |
| ocf | -489,796 | NetCashProvidedByUsedInOperatingActivities |
2025-09-30 |
| revenue | 6,299,775 | Revenues |
2025-09-30 |
| sbc | 43,641 | ShareBasedCompensation |
2025-09-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up ECIA on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -2.99 |
| current ratio | 2.28 |
| current ratio reported | 2.28 |
| dilution pct | 0.93 |
| ev owner earnings | -0.21 |
| ev sales | 0.02 |
| fcf margin | -8.64 |
| interest cover | -5.69 |
| operating margin | -5.07 |
| owner earnings margin | -9.33 |
| revenue growth | -2.97 |
| revenue growth per share | -3.86 |
| roic | -14.08 |
| rule of 40 | -8.04 |
| sbc pct revenue | 0.69 |
Everything else this filing tags
303 more elements from ECIA's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CommonStockSharesAuthorized | 100,000,000 | 2025-06-30 | 116 | shares |
CommonStocksIncludingAdditionalPaidInCapital | 24,938,998 | 2025-09-30 | 98 | USD |
RetainedEarningsAccumulatedDeficit | -23,074,211 | 2025-09-30 | 119 | USD |
CommonStockIncludingAdditionalPaidInCapital | 21,598,064 | 2013-09-30 | 20 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 13,033,491 | 2025-09-30 | 170 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 13,033,491 | 2025-09-30 | 172 | shares |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 12,045,389 | 2021-12-31 | 70 | shares |
CommonStockSharesIssued | 11,879,645 | 2025-06-30 | 117 | shares |
CommonStockSharesOutstanding | 11,879,645 | 2025-06-30 | 114 | shares |
SalesRevenueGoodsNet | 10,264,469 | 2014-03-31 | 36 | USD |
PreferredStockSharesAuthorized | 10,000,000 | 2025-06-30 | 116 | shares |
SalesRevenueNet | 8,754,279 | 2018-03-31 | 84 | USD |
OperatingLossCarryforwards | 8,200,000 | 2025-03-31 | 14 | USD |
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted | 6,455,100 | 2011-09-30 | 2 | shares |
CostOfGoodsAndServicesSold | 4,977,258 | 2015-03-31 | 48 | USD |
Assets | 4,056,759 | 2025-09-30 | 118 | USD |
LiabilitiesAndStockholdersEquity | 4,056,759 | 2025-09-30 | 118 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 3,756,573 | 2011-06-30 | 2 | USD |
CostOfGoodsSold | 3,747,256 | 2018-03-31 | 74 | USD |
SharesIssued | 3,267,571 | 2015-03-31 | 1 | shares |
PropertyPlantAndEquipmentFairValueDisclosure | 2,628,661 | 2025-09-30 | 28 | USD |
PropertyPlantAndEquipmentGross | 2,582,022 | 2020-12-31 | 2 | USD |
StockIssuedDuringPeriodSharesNewIssues | 2,463,125 | 2013-12-17 | 3 | shares |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 2,378,645 | 2025-09-30 | 118 | USD |
OperatingLossCarryforwardsValuationAllowance | 2,313,000 | 2025-03-31 | 18 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 2,296,000 | 2025-03-31 | 18 | USD |
DeferredTaxAssetsValuationAllowanceNoncurrent | 2,222,000 | 2020-03-31 | 6 | USD |
Liabilities | 2,191,972 | 2025-09-30 | 102 | USD |
AdditionalPaidInCapital | 1,970,500 | 2013-12-17 | 2 | USD |
ProceedsFromIssuanceOfPrivatePlacement | 1,970,500 | 2013-12-17 | 2 | USD |
OperatingExpenses | 1,854,064 | 2025-09-30 | 176 | USD |
InventoryGross | 1,668,185 | 2023-12-31 | 96 | USD |
LiabilitiesNoncurrent | 1,619,842 | 2019-04-02 | 1 | USD |
OtherLiabilitiesNoncurrent | 1,619,842 | 2019-04-02 | 2 | USD |
GrossProfit | 1,575,792 | 2025-09-30 | 176 | USD |
OtherAssetsNoncurrent | 1,555,150 | 2019-04-02 | 1 | USD |
CostOfRevenue | 1,554,986 | 2025-09-30 | 92 | USD |
InventoryNet | 1,468,863 | 2025-09-30 | 118 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 1,301,324 | 2025-09-30 | 6 | USD |
CapitalLeasedAssetsGross | 1,280,000 | 2019-03-31 | 1 | USD |
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights | 1,231,563 | 2013-12-17 | 2 | shares |
ClassOfWarrantOrRightOutstanding | 1,231,563 | 2014-03-31 | 1 | shares |
AssetsNoncurrent | 1,214,983 | 2019-04-02 | 4 | USD |
InventoryRawMaterials | 1,196,326 | 2025-09-30 | 110 | USD |
OperatingLeaseRightOfUseAsset | 1,116,454 | 2025-09-30 | 64 | USD |
LineOfCredit | 1,000,000 | 2025-03-31 | 26 | USD |
LineOfCreditFacilityCurrentBorrowingCapacity | 1,000,000 | 2021-03-31 | 16 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 990,973 | 2022-03-31 | 24 | USD |
DebtInstrumentUnusedBorrowingCapacityAmount | 968,294 | 2025-09-30 | 8 | USD |
OperatingLeaseLiabilityNoncurrent | 958,152 | 2025-09-30 | 53 | USD |
SellingAndMarketingExpense | 800,394 | 2025-09-30 | 176 | USD |
AccountsReceivableNetCurrent | 761,947 | 2025-09-30 | 118 | USD |
AccountsReceivableNet | 761,947 | 2025-09-30 | 25 | USD |
OperatingLeaseLiability | 696,610 | 2025-03-31 | 20 | USD |
GeneralAndAdministrativeExpense | 686,838 | 2025-09-30 | 176 | USD |
AssetImpairmentCharges | 643,867 | 2014-03-31 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant | 600,076 | 2015-03-31 | 3 | shares |
DebtInstrumentDecreaseForgiveness | 598,567 | 2020-12-31 | 1 | USD |
GainsLossesOnExtinguishmentOfDebt | 598,567 | 2021-03-31 | 2 | USD |
ProceedsFromOtherDebt | 598,567 | 2020-12-31 | 2 | USD |
IncomeTaxEffectsAllocatedDirectlyToEquityEmployeeStockOptions | 582,000 | 2015-03-31 | 3 | USD |
LineOfCreditFacilityRemainingBorrowingCapacity | 535,799 | 2020-12-31 | 2 | USD |
ProceedsFromIssuanceOfCommonStock | 500,000 | 2025-09-30 | 24 | USD |
FiniteLivedIntangibleAssetsGross | 483,810 | 2025-03-31 | 10 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | 469,062 | 2020-12-31 | 26 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 458,393 | 2025-09-30 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 422,441 | 2025-09-30 | 6 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsImpairmentLosses | 412,000 | 2014-03-31 | 2 | USD |
NoncurrentAssets | 411,443 | 2025-09-30 | 3 | USD |
PropertyPlantAndEquipmentOtherNet | 387,549 | 2020-12-31 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 386,667 | 2022-03-31 | 24 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 372,167 | 2022-03-31 | 24 | USD |
RepaymentsOfLinesOfCredit | 370,498 | 2020-12-31 | 15 | USD |
ResearchAndDevelopmentExpense | 366,832 | 2025-09-30 | 176 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 357,667 | 2020-12-31 | 6 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | 350,000 | 2018-12-31 | 53 | USD |
AccruedLiabilitiesCurrent | 349,136 | 2012-03-31 | 8 | USD |
StockIssuedDuringPeriodValueNewIssues | 346,830 | 2019-03-31 | 9 | USD |
OperatingLeaseLiabilityCurrent | 343,172 | 2025-09-30 | 54 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 324,568 | 2023-12-31 | 104 | USD |
LeaseholdImprovementsGross | 319,854 | 2013-12-31 | 1 | USD |
AccountsPayableCurrent | 314,815 | 2025-09-30 | 118 | USD |
NetIncomeLoss | -308,966 | 2025-09-30 | 77 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -308,966 | 2025-09-30 | 34 | USD |
DeferredIncomeTaxExpenseBenefit | 287,000 | 2025-03-31 | 20 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 287,000 | 2025-03-31 | 14 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 282,954 | 2025-09-30 | 3 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 282,954 | 2025-06-30 | 1 | USD |
SalesRevenueServicesNet | 282,168 | 2014-03-31 | 34 | USD |
ProceedsFromLinesOfCredit | 281,527 | 2024-12-31 | 30 | USD |
OperatingIncomeLoss | -278,272 | 2025-09-30 | 176 | USD |
InventoryFinishedGoods | 272,537 | 2025-09-30 | 110 | USD |
PropertyPlantAndEquipmentNet | 250,016 | 2025-09-30 | 118 | USD |
CashFDICInsuredAmount | 250,000 | 2025-09-30 | 20 | USD |
PaymentsForDeposits | 250,000 | 2025-09-30 | 13 | USD |
DeferredFederalIncomeTaxExpenseBenefit | 241,000 | 2025-03-31 | 24 | USD |
TaxCreditCarryforwardAmount | 239,000 | 2025-03-31 | 11 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFiveYears | 232,139 | 2021-09-30 | 15 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 232,139 | 2022-03-31 | 21 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | -231,053 | 2022-12-31 | 142 | USD |
DeferredRevenueCurrent | 229,167 | 2021-12-31 | 4 | USD |
ShortTermBorrowings | 227,300 | 2023-03-31 | 6 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | 220,198 | 2025-03-31 | 159 | USD |
OtherNoncashExpense | 219,093 | 2019-03-31 | 1 | USD |
ProceedsFromIssuanceOfSecuredDebt | -203,473 | 2024-03-31 | 14 | USD |
EmployeeRelatedLiabilitiesCurrent | 199,657 | 2025-09-30 | 118 | USD |
OperatingLeaseExpense | 194,830 | 2025-09-30 | 29 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | -185,702 | 2025-09-30 | 40 | USD |
FiniteLivedIntangibleAssetsNet | 171,890 | 2025-03-31 | 102 | USD |
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements | 167,708 | 2020-12-31 | 50 | shares |
SecuredLongTermDebt | 162,249 | 2025-09-30 | 36 | USD |
IntangibleAssetsNetExcludingGoodwill | 161,427 | 2025-09-30 | 24 | USD |
CostOfServices | 160,658 | 2014-03-31 | 34 | USD |
LongTermDebt | 152,000 | 2020-12-31 | 1 | USD |
LiabilitiesOtherThanLongtermDebtNoncurrent | 151,685 | 2025-03-31 | 1 | USD |
OtherAccruedLiabilitiesCurrent | 147,019 | 2025-09-30 | 110 | USD |
PrepaidExpenseCurrent | 144,331 | 2025-09-30 | 112 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 144,020 | 2025-09-30 | 47 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 140,373 | 2020-12-31 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 139,000 | 2015-12-31 | 21 | shares |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 137,536 | 2025-09-30 | 1 | USD |
IncomeTaxReconciliationTaxCreditsResearch | -137,000 | 2025-03-31 | 15 | USD |
ProceedsFromSecuredNotesPayable | 134,007 | 2024-09-30 | 6 | USD |
OperatingLeasesFutureMinimumPaymentsDueThereafter | 130,500 | 2019-03-31 | 2 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 127,309 | 2018-12-31 | 58 | USD |
OtherNonoperatingExpense | 126,476 | 2013-09-30 | 4 | USD |
InventoryValuationReserves | 114,000 | 2023-12-31 | 104 | USD |
NetCashProvidedByUsedInFinancingActivities | 111,595 | 2025-09-30 | 60 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1 | 110,203 | 2025-03-31 | 22 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod | 105,000 | 2022-12-31 | 20 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 105,000 | 2022-12-31 | 18 | shares |
StockIssuedDuringPeriodSharesStockOptionsExercised | 104,332 | 2025-09-30 | 23 | shares |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 93,278 | 2025-03-31 | 9 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 90,298 | 2024-03-31 | 6 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod | 90,000 | 2025-09-30 | 82 | shares |
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear | 87,000 | 2020-12-31 | 15 | USD |
NetCashProvidedByUsedInContinuingOperations | 86,784 | 2020-03-31 | 52 | USD |
OtherAssets | 81,990 | 2025-09-30 | 117 | USD |
ProceedsFromRepaymentsOfLinesOfCredit | -77,834 | 2024-09-30 | 16 | USD |
ValuationAllowancesAndReservesDeductions | 77,687 | 2025-03-31 | 22 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedOptionsForfeitedNumberOfShares | 72,000 | 2020-12-31 | 26 | shares |
Cash | 71,731 | 2025-09-30 | 12 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 71,731 | 2025-09-30 | 104 | USD |
DeferredTaxAssetsValuationAllowanceCurrent | 71,000 | 2020-03-31 | 10 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | -66,000 | 2025-03-31 | 28 | USD |
StockRepurchasedDuringPeriodShares | 65,000 | 2025-03-31 | 2 | shares |
AccruedRentCurrent | 64,692 | 2021-04-01 | 4 | USD |
ProvisionForDoubtfulAccounts | 63,000 | 2023-12-31 | 72 | USD |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition | 62,608 | 2015-03-31 | 8 | USD |
InterestExpense | 62,373 | 2024-03-31 | 36 | USD |
CapitalLeaseObligationsCurrent | 59,972 | 2014-09-30 | 10 | USD |
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts | 59,931 | 2014-03-31 | 6 | USD |
PaymentsOfStockIssuanceCosts | 59,931 | 2014-03-31 | 14 | USD |
OtherIncome | 56,435 | 2020-12-31 | 2 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 55,968 | 2025-09-30 | 118 | USD |
CapitalExpenditureDiscontinuedOperations | 55,148 | 2025-09-30 | 32 | USD |
NetCashProvidedByUsedInInvestingActivities | -55,148 | 2025-09-30 | 60 | USD |
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlans | 53,306 | 2023-12-31 | 5 | USD |
InterestPaid | 51,021 | 2020-12-31 | 8 | USD |
ValuationAllowancesAndReservesBalance | 51,000 | 2023-03-31 | 27 | USD |
AccruedAdvertisingCurrent | 50,000 | 2014-03-31 | 2 | USD |
IncreaseDecreaseInAccountsPayable | -49,487 | 2025-09-30 | 118 | USD |
DepreciationAndAmortization | 48,570 | 2025-09-30 | 59 | USD |
DepreciationDepletionAndAmortization | 48,570 | 2025-09-30 | 118 | USD |
InventoryRawMaterialsNetOfReserves | 47,973 | 2025-03-31 | 4 | USD |
ProceedsFromLongTermLinesOfCredit | 46,008 | 2020-09-30 | 4 | USD |
DeferredFederalStateAndLocalTaxExpenseBenefit | 46,000 | 2025-03-31 | 14 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -46,000 | 2025-03-31 | 28 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 42,212 | 2013-03-31 | 4 | USD |
AccruedInsuranceCurrent | 41,737 | 2025-03-31 | 3 | USD |
Depreciation | 37,956 | 2025-09-30 | 85 | USD |
SecuredDebtCurrent | 35,202 | 2025-09-30 | 40 | USD |
StockOptionPlanExpense | 34,975 | 2024-12-31 | 112 | USD |
AccruedSalesCommissionCurrent | 34,122 | 2025-03-31 | 28 | USD |
StockholdersEquityPeriodIncreaseDecrease | 32,966 | 2024-03-31 | 6 | USD |
LinesOfCreditCurrent | 31,706 | 2025-09-30 | 71 | USD |
IncreaseDecreaseInOperatingAssets | 30,976 | 2022-12-31 | 30 | USD |
NonoperatingIncomeExpense | -30,694 | 2025-09-30 | 176 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 29,599 | 2025-03-31 | 4 | USD |
InterestPaidNet | 29,393 | 2025-09-30 | 56 | USD |
CapitalLeaseObligationsNoncurrent | 29,010 | 2014-09-30 | 10 | USD |
IncreaseDecreaseInRestrictedCashAndInvestmentsForOperatingActivities | 25,000 | 2017-03-31 | 4 | USD |
ProductLiabilityAccrualPeriodExpense | 25,000 | 2012-09-30 | 2 | USD |
ProductLiabilityContingencyAccrualPresentValue | 25,000 | 2012-09-30 | 2 | USD |
IncreaseDecreaseInAccountsReceivable | -24,524 | 2025-09-30 | 118 | USD |
StockIssuedDuringPeriodSharesRestrictedStockAwardForfeited | 24,286 | 2019-12-31 | 2 | shares |
AccruedPayrollTaxesCurrent | 23,829 | 2025-03-31 | 27 | USD |
AllocatedShareBasedCompensationExpense | 22,651 | 2025-09-30 | 164 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 21,378 | 2025-03-31 | 11 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 21,112 | 2022-03-31 | 2 | USD |
ProfitLoss | -20,504 | 2011-06-30 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 20,472 | 2025-03-31 | 11 | USD |
AccruedInsuranceCurrentAndNoncurrent | 20,240 | 2016-03-31 | 2 | USD |
BusinessExitCosts1 | 20,000 | 2020-12-31 | 1 | USD |
StandardProductWarrantyAccrualWarrantiesIssued | -20,000 | 2014-03-31 | 4 | USD |
InventoryFinishedGoodsNetOfReserves | 19,947 | 2025-03-31 | 4 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 19,605 | 2025-03-31 | 11 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 17,157 | 2025-03-31 | 11 | USD |
DeferredTaxAssetsOther | 17,000 | 2025-03-31 | 26 | USD |
IncomeTaxReconciliationOtherAdjustments | -16,000 | 2025-03-31 | 28 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -14,847 | 2018-12-31 | 58 | USD |
RelatedPartyTransactionPurchasesFromRelatedParty | 14,500 | 2020-09-30 | 8 | USD |
LossContingencyAccrualAtCarryingValue | 14,447 | 2013-03-31 | 2 | USD |
StandardProductWarrantyAccrualPayments | 14,000 | 2013-03-31 | 3 | USD |
TaxesPayableCurrent | 13,890 | 2025-03-31 | 2 | USD |
PaymentsToAcquireIntangibleAssets | 11,933 | 2025-09-30 | 118 | USD |
IncreaseDecreaseInInventories | -11,750 | 2025-09-30 | 118 | USD |
RepaymentsOfSecuredDebt | 11,467 | 2023-06-30 | 10 | USD |
StandardProductWarrantyAccrualPeriodIncreaseDecrease | -10,129 | 2020-03-31 | 12 | USD |
AccruedMarketingCostsCurrent | 9,646 | 2025-03-31 | 28 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | -9,000 | 2025-03-31 | 28 | USD |
SalesAndExciseTaxPayableCurrent | 8,366 | 2025-03-31 | 28 | USD |
IncreaseDecreaseInAccruedLiabilities | 5,552 | 2025-09-30 | 118 | USD |
SecuredDebt | 5,000 | 2025-03-31 | 5 | USD |
ValuationAllowancesAndReservesChargedToCostAndExpense | 3,982 | 2025-06-30 | 23 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 3,331 | 2020-12-31 | 1 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 3,208 | 2020-12-31 | 1 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 3,091 | 2020-12-31 | 1 | USD |
InventoryWriteDown | 2,569 | 2025-09-30 | 109 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 1,997 | 2020-12-31 | 1 | USD |
InterestIncomeExpenseNonoperatingNet | -1,806 | 2021-06-30 | 122 | USD |
AllowanceForDoubtfulAccountsReceivableWriteOffs | 1,518 | 2018-03-31 | 9 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 1,449 | 2025-03-31 | 9 | USD |
OtherNonoperatingIncomeExpense | -1,301 | 2025-09-30 | 172 | USD |
RepaymentsOfRelatedPartyDebt | 1,094 | 2025-09-30 | 1 | USD |
EmployeeBenefitsAndShareBasedCompensation | 25 | 2025-09-30 | 11 | USD |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights | 1 | 2014-03-31 | 3 | USD/shares_unit |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights | 1 | 2014-03-31 | 2 | USD/shares |
NumberOfOperatingSegments | 1 | 2015-03-31 | 7 | item |
NumberOfOperatingSegments | 1 | 2015-12-31 | 8 | segment |
FairValueAssumptionsExpectedVolatilityRate | 1 | 2014-03-31 | 2 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum | 1 | 2025-03-31 | 18 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 1 | 2021-03-31 | 1 | pure |
SharePrice | 1 | 2013-12-17 | 3 | USD/shares |
SharesIssuedPricePerShare | 1 | 2014-03-31 | 3 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum | 1 | 2025-03-31 | 19 | pure |
DefinedContributionPlanMaximumAnnualContributionsPerEmployeePercent | 0 | 2015-03-31 | 2 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-03-31 | 7 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum | 0 | 2025-03-31 | 18 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum | 0 | 2025-03-31 | 18 | pure |
EarningsPerShareBasicAndDiluted | 0 | 2021-12-31 | 121 | USD/shares |
EarningsPerShareBasic | -0 | 2025-09-30 | 146 | USD/shares |
EarningsPerShareDiluted | -0 | 2025-09-30 | 142 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2016-03-31 | 2 | pure |
FairValueAssumptionsRiskFreeInterestRate | 0 | 2014-03-31 | 2 | pure |
AccruedBonusesCurrent | 0 | 2022-03-31 | 10 | USD |
AccruedProfessionalFeesCurrent | 0 | 2019-03-31 | 14 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 0 | 2022-03-31 | 98 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 0 | 2025-09-30 | 151 | shares |
CommitmentsAndContingencies | 0 | 2020-09-30 | 6 | USD |
CommonStockNoParValue | 0 | 2025-06-30 | 70 | USD/shares |
CurrentFederalStateAndLocalTaxExpenseBenefit | 0 | 2025-03-31 | 12 | USD |
CurrentFederalTaxExpenseBenefit | 0 | 2025-03-31 | 16 | USD |
CurrentIncomeTaxExpenseBenefit | 0 | 2025-03-31 | 16 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 0 | 2017-03-31 | 4 | USD |
DeferredIncomeTaxesAndTaxCredits | 0 | 2017-03-31 | 4 | USD |
DeferredIncomeTaxLiabilities | 0 | 2025-03-31 | 16 | USD |
DeferredRentCreditCurrent | 0 | 2019-03-31 | 42 | USD |
DeferredRentCreditNoncurrent | 0 | 2020-03-31 | 50 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | 0 | 2017-03-31 | 10 | USD |
DeferredTaxAssetsGross | 0 | 2025-03-31 | 20 | USD |
DeferredTaxAssetsLiabilitiesNet | 0 | 2025-03-31 | 16 | USD |
DeferredTaxAssetsLiabilitiesNetNoncurrent | 0 | 2020-03-31 | 6 | USD |
DeferredTaxAssetsNet | 0 | 2025-03-31 | 24 | USD |
DeferredTaxAssetsNetCurrent | 0 | 2020-03-31 | 6 | USD |
DeferredTaxAssetsNetNoncurrent | 0 | 2020-03-31 | 6 | USD |
DeferredTaxAssetsValuationAllowance | 0 | 2023-03-31 | 24 | USD |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare | 0 | 2018-06-30 | 10 | USD/shares |
EmployeeRelatedLiabilitiesCurrentAndNoncurrent | 0 | 2018-03-31 | 6 | USD |
ExtinguishmentOfDebtGainLossIncomeTax | 0 | 2023-03-31 | 14 | USD |
ExtinguishmentOfDebtGainLossNetOfTax | 0 | 2023-03-31 | 15 | USD |
FairValueAssumptionsExpectedDividendRate | 0 | 2014-03-31 | 2 | pure |
IncomeLossFromExtraordinaryItemsNetOfTaxPerBasicShare | 0 | 2018-06-30 | 10 | USD |
IncomeLossFromExtraordinaryItemsNetOfTaxPerBasicShare | 0 | 2018-06-30 | 10 | USD/shares |
IncomeTaxExaminationPenaltiesAndInterestExpense | 0 | 2015-12-31 | 12 | USD |
IncomeTaxExpenseBenefit | 0 | 2025-09-30 | 120 | USD |
IncomeTaxesPaid | 0 | 2017-03-31 | 4 | USD |
IncomeTaxReconciliationChangeInEnactedTaxRate | 0 | 2019-03-31 | 4 | USD |
IncomeTaxReconciliationDeductionsOther | 0 | 2019-03-31 | 4 | USD |
IncreaseDecreaseInRestrictedCash | 0 | 2020-03-31 | 14 | USD |
LeaseIncentivePayableCurrent | 0 | 2019-03-31 | 14 | USD |
LiabilityForUncertainTaxPositionsCurrent | 0 | 2022-12-31 | 6 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 0 | 2020-12-31 | 1 | USD |
PreferredStockNoParValue | 0 | 2020-12-31 | 46 | USD/shares |
PreferredStockSharesIssued | 0 | 2025-06-30 | 116 | shares |
PreferredStockSharesOutstanding | 0 | 2025-06-30 | 116 | shares |
PreferredStockValue | 0 | 2025-09-30 | 68 | USD |
ProceedsFromLoans | 0 | 2022-03-31 | 8 | USD |
ProceedsFromStockOptionsExercised | 0 | 2023-12-31 | 11 | USD |
ProductionRelatedImpairmentsOrCharges | 0 | 2015-03-31 | 4 | USD |
RestrictedCashAndCashEquivalents | 0 | 2020-03-31 | 34 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsDiscountForPostvestingRestrictions | 0 | 2015-03-31 | 3 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2025-03-31 | 20 | pure |
StandardProductWarrantyAccrual | 0 | 2020-03-31 | 24 | USD |
StandardProductWarrantyAccrualCurrent | 0 | 2020-03-31 | 16 | USD |
UnrecognizedTaxBenefits | 0 | 2022-12-31 | 28 | USD |
UnsecuredLongTermDebt | 0 | 2022-03-31 | 8 | USD |
WeightedAverageNumberDilutedSharesOutstandingAdjustment | 0 | 2014-06-30 | 5 | shares |
CommonStockParOrStatedValuePerShare | 0 | 2022-09-30 | 8 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2025-06-30 | 28 | USD/shares |
WriteOffOfDeferredDebtIssuanceCost | 0 | 2023-03-31 | 6 | USD |
RelatedPartyTransactionAmountsOfTransaction | 0 | 2024-12-31 | 4 | USD |
DeferredRevenue | 0 | 2025-09-30 | 6 | USD |
What to be careful about
What this model itself distrusts about ECIA's figures. Written by the derivation as it ran, not added afterwards.
- there is no operating profit to value; valuation rests on EV/revenue (0.0x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- durability rests on 3 of 4 inputs; not tagged: contracted coverage