SONO TEK CORP

SOTK

CIK 0000806172 · Quarterly mode · latest period FY2025 (Q4) (ending 2025-11-30) · sourced from SEC EDGAR

At a glance · FY2025 (Q4)

Revenue
$5M
↓-3.6% -$186Kvs FY2024 (Q4)
Operating Income
$319K
↑+61.4% +$121Kvs FY2024 (Q4)
Net Income
$232K
↑+47.1% +$74Kvs FY2024 (Q4)
Gross Profit
$3M
↑+7.2% +$169Kvs FY2024 (Q4)

Quality Score

Quality score

6-dimension fundamental snapshot · latest annual filed values · S&P 500 calibration

Average
58/100
  • Profitability
    0ROIC 4.9% (10% = solid, 20%+ = moat)
  • Liquidity
    100Current Ratio 3.46 (above 1.5 = solid)
  • Leverage
    95D/E 0.09 (under 0.5 = conservative)
  • Efficiency
    52Asset Turnover 0.88x (1.0+ = capital-efficient)
  • Growth
    5Revenue YoY -3.6% (10% = solid, 25%+ = elite)
  • Margin Trend
    95Op Margin 6.4% · trend +2.7pts (4Q avg vs prior 4Q)

Calibrated to S&P 500 medians. Each sub-score is computed from a single CFA-grade ratio (Profitability = ROIC, Liquidity = Current Ratio, Leverage = D/E, Efficiency = Asset Turnover, Growth = Revenue YoY, Margin Trend = 4Q operating-margin avg vs prior 4Q). Overall = simple mean.

DCF intrinsic value

DCF intrinsic value

two-stage Gordon model

Project SOTK's free cash flow forward, discount back at your hurdle rate, divide by diluted shares. Edit the assumptions to see how sensitive the intrinsic value is.

3%

Trailing 3-yr CAGR was -69.6%

10%

10% is a common all-equity benchmark for US large-caps

2.5%

Should be ≤ long-run GDP growth (~2.5% nominal)

5

5-year explicit projection + perpetuity terminal

Intrinsic value per share
$0.05
Total enterprise IV
$785K
Diluted shares
0.02B
Terminal PV
$553K (70% of total)
Year-5 FCF
$65K
YearProjected FCFDiscounted PV
+1$58K$53K
+2$60K$49K
+3$61K$46K
+4$63K$43K
+5$65K$40K
Terminal$891K$553K

DCF outputs are HIGHLY sensitive to growth + WACC assumptions. A 1pp WACC change can shift IV by 20%+. Use this as a sanity-check vs market price, not a target — and always cross-check the underlying FCF source (EDGAR cashflow statement, latest annual). Margin of safety convention: 30-50% discount to IV before buying.

Capital allocation · trailing 4 quarters

how the company spent its cash
Capex (TTM)
$247K
investment in PP&E
Stock-based comp (TTM)
$304K
non-cash dilution

Balance sheet · 2025-11-30

latest filed snapshot
Total assets
$24M
everything owned
Total liabilities
$5M
everything owed
Stockholders' equity
$19M
shareholder claim
Net debt
$-4M
Net cash position ($4M)

Recent performance · 62 quarters

Revenue↓-3.6% -$186K
$5M
Net Income↑+24.0% +$66K
$340K
Free Cash Flow↑+5.9% +$63K
$1M
Operating Margin↑+2.6pts
6.4%

Drill down