Business profile not generated.
Run python -m application.cli.business_profile run --market US --one MSN, then regenerate the site.
Issue 000 | U.S. Pilot | US
MSN
EMERSON RADIO CORP
Passing
Verified
10-Q | 2026-02-17
Filing currency: USD
Margin of Safety
59.2%
GNNI internal calculation. Market context inputs are retained internally and are not displayed.
- Current Assets
- 19,582,000USD
- Total Liabilities
- 1,533,000USD
- NCAV
- 18,049,000USD
- Cash
- 4,193,000USD
- NCAV per share
- 0.86USD/share
- Evidence
- 10 annual | 20 quarterly
Business Profile
Checklist-driven facts extracted from filing text. Missing fields stay visible.
Known Unknowns
Medium | Share Count
Issue 000 does not yet evaluate share count trend or post-filing dilution beyond Mary's screening flags.
Low | Classification
U.S. Pilot rows are surfaced for source inspection and may still need manual business classification review.
Annual Financials
Latest annual periods, newest first. Missing cells render as n/a.
| Metric |
2025-03-31
10-K
USD
|
2024-03-31
10-K
USD
|
2023-03-31
10-K
USD
|
2022-03-31
10-K
USD
|
2021-03-31
10-K
USD
|
2020-03-31
10-K
USD
|
2019-03-31
10-K
USD
|
2018-03-31
10-K
USD
|
2017-03-31
10-K
USD
|
2016-03-31
10-K
USD
|
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10,785,000 | 9,070,000 | 7,177,000 | 8,206,000 | 7,445,000 | 6,293,000 | 8,982,000 | 15,022,000 | 21,251,000 | 45,751,000 |
| Operating Income | -5,615,000 | -3,399,000 | -2,096,000 | -3,440,000 | -4,195,000 | -4,626,000 | -3,648,000 | -3,882,000 | -326,000 | -1,405,000 |
| Net Income | -4,731,000 | 766,000 | -1,360,000 | -3,626,000 | -3,976,000 | -4,307,000 | -2,437,000 | -6,851,000 | -237,000 | -968,000 |
| Cash From Operations | -3,647,000 | -5,258,000 | -308,000 | -4,712,000 | -4,293,000 | -1,911,000 | -2,190,000 | -5,156,000 | 1,869,000 | 6,766,000 |
| Capex | -195,000 | -119,000 | 0 | -2,000 | n/a | n/a | n/a | -4,000 | -5,000 | n/a |
| Free Cash Flow | -3,842,000 | -5,377,000 | -308,000 | -4,714,000 | n/a | n/a | n/a | -5,160,000 | 1,864,000 | n/a |
| Cash And Equivalents | 1,186,000 | 19,890,000 | 25,268,000 | 25,576,000 | 5,245,000 | 6,276,000 | 7,917,000 | 25,096,000 | 27,471,000 | 30,096,000 |
| Accounts Receivable | 1,499,000 | 1,343,000 | 1,165,000 | 1,294,000 | 691,000 | 484,000 | 604,000 | 1,884,000 | 1,208,000 | 2,800,000 |
| Inventory | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2,056,000 |
| Total Current Assets | 22,794,000 | 28,604,000 | 31,095,000 | 29,513,000 | 33,592,000 | 37,356,000 | 41,253,000 | 47,064,000 | 56,938,000 | 58,326,000 |
| Total Assets | 23,530,000 | 29,065,000 | 31,371,000 | 30,010,000 | 33,902,000 | 37,901,000 | 41,861,000 | 47,757,000 | 57,848,000 | 59,888,000 |
| Total Current Liabilities | 1,710,000 | 1,974,000 | 4,648,000 | 1,375,000 | 1,536,000 | 1,209,000 | 960,000 | 1,103,000 | 921,000 | 2,658,000 |
| Total Liabilities | 2,036,000 | 2,840,000 | 5,912,000 | 3,191,000 | 3,457,000 | 3,480,000 | 3,133,000 | 3,974,000 | 921,000 | 2,658,000 |
| Shareholders Equity | 21,494,000 | 26,225,000 | 25,459,000 | 26,819,000 | 30,445,000 | 34,421,000 | 38,728,000 | 43,783,000 | 56,927,000 | 57,230,000 |
| Shares Outstanding | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 22,799,088 | 27,065,852 | 27,129,832 |
| Shares Outstanding Diluted | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Weighted Avg Shares Diluted | 21,042,652 | 21,042,652 | 21,042,652 | 21,043,000 | 21,043,000 | 21,043,000 | 21,931,000 | 25,282,000 | 27,115,000 | 27,130,000 |
| Weighted Avg Shares Basic | 21,042,652 | 21,042,652 | 21,042,652 | 21,043,000 | 21,043,000 | 21,043,000 | 21,931,000 | 25,282,000 | 27,115,000 | 27,130,000 |
Quarterly Financials
Latest quarterly periods, newest first. Periods are shown only when Data Vault has them.
| Metric |
2025-12-31
10-Q
USD
|
2025-09-30
10-Q
USD
|
2025-06-30
10-Q
USD
|
2025-03-31
10-K
USD
|
2024-12-31
10-Q
USD
|
2024-09-30
10-Q
USD
|
2024-06-30
10-Q
USD
|
2024-03-31
10-K
USD
|
2023-12-31
10-Q
USD
|
2023-09-30
10-Q
USD
|
2023-06-30
10-Q
USD
|
2023-03-31
10-K
USD
|
2022-12-31
10-Q
USD
|
2022-09-30
10-Q
USD
|
2022-06-30
10-Q
USD
|
2022-03-31
10-K
USD
|
2021-12-31
10-Q
USD
|
2021-09-30
10-Q
USD
|
2021-06-30
10-Q
USD
|
2021-03-31
10-K
USD
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,891,000 | 1,215,000 | 1,675,000 | 1,846,000 | 4,003,000 | 2,738,000 | 2,198,000 | 2,201,000 | 2,622,000 | 2,438,000 | 1,809,000 | 1,871,000 | 1,932,000 | 2,300,000 | 1,074,000 | 1,721,000 | 2,574,000 | 1,859,000 | 2,052,000 | 1,547,000 |
| Operating Income | -826,000 | -1,196,000 | -1,309,000 | -2,543,000 | -733,000 | -1,117,000 | -1,222,000 | -1,150,000 | -724,000 | -666,000 | -859,000 | -167,000 | -480,000 | -300,000 | -1,149,000 | -943,000 | -721,000 | -855,000 | -921,000 | -973,000 |
| Net Income | -694,000 | -1,043,000 | -1,140,000 | -2,361,000 | -527,000 | -881,000 | -962,000 | -3,518,000 | 2,214,000 | 2,635,000 | -565,000 | 111,000 | -241,000 | -153,000 | -1,077,000 | -915,000 | -1,164,000 | -632,000 | -915,000 | -950,000 |
| Cash From Operations | -228,000 | -2,038,000 | -514,000 | -391,000 | -287,000 | -2,129,000 | -840,000 | -2,239,000 | 1,293,000 | -3,765,000 | -547,000 | -2,026,000 | -479,000 | 2,865,000 | -668,000 | 832,000 | -1,279,000 | -2,454,000 | -1,811,000 | -225,000 |
| Capex | 0 | 0 | 0 | 0 | -8,000 | -7,000 | -180,000 | -12,000 | -22,000 | -35,000 | -50,000 | 0 | 0 | 0 | 0 | n/a | n/a | n/a | n/a | n/a |
| Free Cash Flow | -228,000 | -2,038,000 | -514,000 | -391,000 | -295,000 | -2,136,000 | -1,020,000 | -2,251,000 | 1,271,000 | -3,800,000 | -597,000 | -2,026,000 | -479,000 | 2,865,000 | -668,000 | n/a | n/a | n/a | n/a | n/a |
| Cash And Equivalents | 4,193,000 | 956,000 | 1,655,000 | 1,186,000 | 689,000 | 464,000 | 2,842,000 | 19,890,000 | 3,637,000 | 20,871,000 | 24,671,000 | 25,268,000 | 27,294,000 | 27,773,000 | 24,908,000 | 25,576,000 | 24,744,000 | 26,025,000 | 4,418,000 | 5,245,000 |
| Total Current Assets | 19,582,000 | 20,098,000 | 22,628,000 | 22,794,000 | 25,563,000 | 25,726,000 | 27,874,000 | 28,604,000 | 29,719,000 | 29,250,000 | 30,235,000 | 31,095,000 | 31,655,000 | 31,957,000 | 28,451,000 | 29,513,000 | 30,607,000 | 31,428,000 | 32,567,000 | 33,592,000 |
| Total Liabilities | 1,533,000 | 1,412,000 | 2,952,000 | 2,036,000 | 2,499,000 | 2,188,000 | 3,195,000 | 2,840,000 | 3,114,000 | 2,253,000 | 5,639,000 | 5,912,000 | 6,645,000 | 6,759,000 | 3,153,000 | 3,191,000 | 3,423,000 | 3,133,000 | 3,287,000 | 3,457,000 |
| Shares Outstanding | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 |
| Shares Outstanding Diluted | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Weighted Avg Shares Diluted | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,043,000 | 21,043,000 | 21,043,000 | 21,043,000 | 21,043,000 | 21,043,000 | 21,043,000 | 21,043,000 |
| Weighted Avg Shares Basic | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,042,652 | 21,043,000 | 21,043,000 | 21,043,000 | 21,043,000 | 21,043,000 | 21,043,000 | 21,043,000 | 21,043,000 |
Audit Trail
NCAV Audit
Official-source inputs remain linked to filing provenance. Derived values are labeled as such.
| Input | Value | Source concept | Filing period | Confidence | Provenance |
|---|---|---|---|---|---|
| Current Assets | 19,582,000USD | us-gaap:AssetsCurrent | 2025-12-31 | 1.00 |
sec/companyfacts/cik=0000032621/companyfacts.json D:\Projects\The Data Vault\objects\sec\companyfacts\cik=0000032621\companyfacts.json |
| Total Liabilities | 1,533,000USD | us-gaap:Liabilities | 2025-12-31 | 1.00 |
sec/companyfacts/cik=0000032621/companyfacts.json D:\Projects\The Data Vault\objects\sec\companyfacts\cik=0000032621\companyfacts.json |
| Cash | 4,193,000USD | us-gaap:CashAndCashEquivalentsAtCarryingValue | 2025-12-31 | 1.00 |
sec/companyfacts/cik=0000032621/companyfacts.json D:\Projects\The Data Vault\objects\sec\companyfacts\cik=0000032621\companyfacts.json |
| Shares Outstanding | 21,042,652 | us-gaap:CommonStockSharesOutstanding | 2025-12-31 | 1.00 |
sec/companyfacts/cik=0000032621/companyfacts.json D:\Projects\The Data Vault\objects\sec\companyfacts\cik=0000032621\companyfacts.json |
| NCAV | 18,049,000USD | derived | 2025-12-31 | n/a | company-evidence-v1 | total_current_assets - total_liabilities |
| NCAV per share | 0.86USD | derived | 2025-12-31 | n/a | company-evidence-v1 | NCAV / shares_outstanding |
| Margin of Safety | 59.2% | derived | 2025-12-31 | n/a | gnni_publication_pack | internal_discount |
NCAV = total_current_assets - total_liabilities | NCAV per share = NCAV / shares_outstanding
Source Provenance
- Data Source
- Data Vault
- Data Vault Root
- D:\Projects\The Data Vault
- CIK
- 0000032621
- Company ID
- n/a
- Selected Annual Source
- D:\Projects\The Data Vault\objects\sec\companyfacts\cik=0000032621\companyfacts.json
- Selected Quarterly Source
- D:\Projects\The Data Vault\objects\sec\companyfacts\cik=0000032621\companyfacts.json
- Statement Extractor
- companyfacts-screener-v1
- View Extractor
- companyfacts-screener-v1
- Source Accession Count
- 25
- Imported At
- 2026-07-04T23:04:34+00:00
- Rendered At
- 2026-07-05T09:06:29+00:00
Run Audit
- Mary Run
- 1ec055d81d1a42a39490a83bb9e1f22f
- Mary As Of
- 2026-07-03
- Accession
- 0001437749-26-004337
- CIK
- 0000032621
- Mary Filing Date
- 2026-02-17
- Filing Currency
- USD
- Internal Discount
- 59.2%
- Source State
- Verified
- Market Context
- Not Displayed
- Market Policy
- internal_only_not_redistributed
- Share Trend
- Not Evaluated
- Dilution
- Needs Review
mary_run=1ec055d81d1a42a39490a83bb9e1f22f; mary_as_of=2026-07-03; mary_filing_date=2026-02-17; mary_accession=0001437749-26-004337; mary_cik=0000032621; gnni_supporting_filing_date=2026-02-17; internal_discount=0.591948; mary_reason=Mary's deterministic net-net screen flagged this candidate. The internal discount is shown; raw market-data fields are not published in this pilot.