Friday 6 November 2026 Export MSN’s income statement to Excel — free account

Emerson Radio Corporation

Emerson Radio Corporation’s revenue for fiscal 2026 (year ended March 2026) was $6.3 million, down 41.5% from fiscal 2025.

Revenue: −37.1%
EPS: +40.0%
Free cash flow: −66.2%
Total debt: −40.0%

Quarter to June 2026, against a year earlier

0.28 0.01 −3.45%

Follow MSN

Alert me

Market cap: $6.2M
P/E: 0.0×
Fwd P/E: 21.5×
Dividend yield: —
F-score: 4/9
Altman Z: 1.37
Beneish M: −0.16
Dividend safety: n/a

Overview

Insider Decisions last twelve months

Trades a month
	Jan 26			Apr 26			Jul 26			Oct 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 72.44%

Capital & Financial Ratios $m

Size

Market Cap 6.19

Revenue ttm 5.69

Net income ttm (3.73)

Free cash flow ttm (4.06)

Net debt Q (11.47)

Valuation

P/E 0.00

Forward P/E 21.50

Price / sales 1.07

Forward P/S Powerpack

Price / FCF 0.00

Price / book 0.46

Financial health

Current ratio Q 12.13

Debt / equity Q 0.00

Interest coverage Q —

Growth

Revenue growth Q −37.07%

Operating income growth Q +47.59%

EPS, this year —

EPS, next year A —

Revenue, next year A +1,001,552,018.68%

EPS, past 5 yrs —

EPS, next 5 yrs A —

Green and red mark values outside typical ranges; (Q) is the latest quarter, (A) analysts’ estimates. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 19.73%

10-year low 10-year high

P/B against its own 10 years 10.01%

10-year low 10-year high

EV/FCF against its own 10 years 20.04%

10-year low 10-year high

Dividends

Yield: —
Annual rate: —
Payout ratio: —

Assets vs Liabilities $m

	2024	2025	2026	Q'26
Cash	20	16	12	11
Receivables	1	2	1	1
Inventory	7	5	4	5
Other	—	—	—	—
	29	23	18	18

	2024	2025	2026	Q'26
Payables	1	1	1	1
ST’ Debt	—	—	—	—
Other	—	—	—	—
	2	2	1	1

Compound Annual Growth %

	10y	5y	3y
Sales	(17.97%)	(3.25%)	(4.20%)
Cash Flow	0.00%	0.00%	0.00%
Earnings	0.00%	0.00%	0.00%
Book Value	(11.33%)	(10.80%)	(12.26%)

EPS $

	Jun	Sep	Dec	Mar	Year
’26	(0.03)	—	—	—	—
’26	(0.05)	(0.05)	(0.03)	(0.06)	(0.20)
’25	(0.05)	(0.04)	(0.03)	(0.11)	(0.22)
’24	(0.03)	0.13	(0.02)	(0.04)	0.04
’23	(0.05)	(0.01)	(0.01)	0.01	(0.06)
’22	(0.04)	(0.03)	(0.06)	(0.04)	(0.17)
’21	(0.05)	(0.05)	(0.04)	(0.05)	(0.19)

Fiscal quarters ending in the months shown.

Revenue $m

	Jun	Sep	Dec	Mar	Year
’26	1	—	—	—	—
’26	2	1	2	2	6
’25	2	3	4	2	11
’24	2	2	3	2	9
’23	1	2	2	2	7
’22	2	2	3	2	8
’21	1	2	2	2	7

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Jun	Sep	Dec	Mar	Year
’26	(1)	—	—	—	—
’26	(1)	(2)	0	(1)	(4)
’25	(1)	(2)	0	0	(4)
’24	(1)	(4)	1	(2)	(5)
’23	(1)	3	0	(2)	0
’22	(2)	(2)	(1)	1	(5)
’21	(1)	(2)	(1)	0	(4)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Jun	Sep	Dec	Mar	Year
’26	(1)	—	—	—	—
’26	(1)	(2)	0	(1)	(4)
’25	(1)	(2)	0	0	(4)
’24	(1)	(4)	1	(2)	(24)
’23	(1)	3	0	(2)	0
’22	(2)	(2)	(1)	1	(5)
’21	(1)	(2)	(1)	0	(29)

Fiscal quarters ending in the months shown.

Group	Line	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026	TTM Jun ’26	Trend	10 yrs	2027e	2028e	2029e	Next 3/yr
													Ten-year view		Analyst estimates Powerpack
Income, $m
Income, $m	Revenue	21	15	9	6	7	8	7	9	11	6	6		(12.6%)	—	—	—	—
	Gross margin, %	23.41	7.33	2.17	18.26	22.78	23.99	29.27	17.24	8.35	1.49	10.60		(21.9) pt	Powerpack Emerson Radio Corporation’s next three years, line by line See the consensus for every other line: earnings, margins, cash flow, valuation and returns. Unlock estimates Try Powerpack free for 7 days, then $99 / year ($8.25 a month). Cancel any time. Also in Powerpack: every quarter, Excel exports, API & MCP access. Compare plans
	EBT	0	(3)	(3)	(4)	(4)	(4)	(1)	1	(5)	(4)	(4)		+59.3%
	EBT margin, %	(0.31)	(22.57)	(31.05)	(61.18)	(53.40)	(44.19)	(18.95)	9.44	(43.84)	(68.15)	(65.49)		(67.8) pt
	Net income	0	(7)	(2)	(4)	(4)	(4)	(1)	1	(5)	(4)	(4)		+38.0%
Per share, $
Per share, $	Revenue	0.78	0.59	0.41	0.30	0.35	0.39	0.34	0.43	0.51	0.30	0.27		(10.1%)
	Earnings	(0.01)	(0.27)	(0.11)	(0.20)	(0.19)	(0.17)	(0.06)	0.04	(0.22)	(0.20)	(0.17)		+39.5%
	Cash flow	0.07	(0.20)	(0.10)	(0.09)	(0.20)	(0.22)	(0.01)	(0.25)	(0.17)	(0.18)	(0.19)		n/m
	Capex	0.00	0.00	0.00	0.00	(1.19)	0.00	0.00	(0.88)	(0.01)	0.00	0.00		n/m
	Free cash flow	0.07	(0.20)	(0.10)	(0.09)	(1.39)	(0.22)	(0.01)	(1.13)	(0.18)	(0.18)	(0.19)		n/m
	Book value	2.10	1.73	1.77	1.64	1.45	1.27	1.21	1.25	1.02	0.82	0.79		(10.0%)
	Shares, m	27	25	22	21	21	21	21	21	21	21	21		(2.8%)
Valuation, ×
Valuation, ×	P/E	0.00	0.00	0.00	0.00	0.00	0.00	0.00	14.00	0.00	0.00	0.00		1.4
	P/S	1.74	2.37	3.25	2.34	3.62	1.97	1.58	1.30	0.88	1.27	1.07		2.0
	P/B	0.69	0.88	0.82	0.47	0.99	0.69	0.51	0.51	0.52	0.58	0.46		0.7
	EV/Sales	(0.71)	(0.33)	(0.74)	(3.08)	(0.40)	(1.27)	(1.91)	(0.86)	(0.60)	(0.67)	(0.92)		(1.1)
	EV/FCF	(8.14)	0.96	3.03	10.17	0.70	2.22	45.08	1.44	1.68	1.07	1.23		5.8
Cash, $m
Cash, $m	Operating cash flow	2	(5)	(2)	(2)	(4)	(5)	0	(5)	(4)	(4)	(4)		n/m
	Capex	0	0	0	—	(25)	0	—	(19)	0	—	0		+58.1%
	Free cash flow	2	(5)	(2)	(2)	(29)	(5)	0	(24)	(4)	(4)	(4)		n/m
Balance, $m
Balance, $m	Working capital	56	46	40	36	32	28	26	27	21	17	16		(12.5%)
	Net debt	(53)	(41)	(36)	(34)	(30)	(27)	(25)	(20)	(16)	(12)	(11)		(14.9%)
	Shareholders’ equity	57	44	39	34	30	27	25	26	21	17	17		(12.5%)
Returns, %
Returns, %	ROA	(0.40)	(12.97)	(5.44)	(10.80)	(11.07)	(11.35)	(4.43)	2.53	(17.99)	(20.40)	(17.95)		(20.0) pt
	ROIC	(4.65)	(90.30)	(93.44)	(6,023.44)	(1,665.35)	0.00	(517.79)	(33.53)	(64.45)	(62.55)	(51.51)		(57.9) pt
	ROE	(0.44)	(14.56)	(6.42)	(12.95)	(13.65)	(14.32)	(5.96)	3.40	(23.02)	(26.82)	(24.54)		(26.4) pt
People
People	Employees	32	27	23	22	24	22	22	25	23	21	—		(4.6%)
	Revenue/emp, $m	0.66	0.56	0.39	0.29	0.31	0.37	0.33	0.36	0.47	0.30	—		(8.4%)

Negative figures in brackets.

estimates

All 10 years →

Fiscal years to Mar 2026 · latest quarter Jun 2026

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
AXIL AXIL Brands, Inc.	$35.4M	13.3×	—	−11.17% (below 0%: shrinking)	+20.00% (above 0%: growing)	+531.52% (above 0%: growing)	82.62%	7.18%	Compare
KOSS Koss Corporation	$28.7M	— (loss-making)	53.5×	−23.99% (below 0%: shrinking)	n/m	−227.85% (below 0%: shrinking)	39.49%	(12.95%)	Compare
ZEPP Zepp Health Corporation Sponsored ADR	$18.8M	— (loss-making)	— (loss-making)	+6.93% (above 0%: growing)	n/m	−103.70% (below 0%: shrinking)	37.35%	(19.37%)	Compare
FOXX Foxx Development Holdings Inc.	$13.0M	— (loss-making)	—	−49.92% (below 0%: shrinking)	n/m	+11.09% (above 0%: growing)	(26.08%)	(97.68%)	Compare
FEBO Fenbo Holdings Limited	$7.1M	—	—	—	—	−82.70% (below 0%: shrinking)	—	—	Compare
MSN Emerson Radio Corporation	$6.2M	— (loss-making)	21.5×	−37.07% (below 0%: shrinking)	n/m	−66.15% (below 0%: shrinking)	49.34%	(65.09%)
WLDS Wearable Devices Ltd.	$3.2M	— (loss-making)	—	−88.79% (below 0%: shrinking)	n/m	−9.83% (below 0%: shrinking)	(116.67%)	0.00%	Compare
RIME Algorhythm Holdings, Inc.	$1.7M	— (loss-making)	— (loss-making)	+160.85% (above 0%: growing)	n/m	−261.98% (below 0%: shrinking)	(19.73%)	(89.88%)	Compare
BOXL Boxlight Corporation	$1.7M	— (loss-making)	— (loss-making)	−15.99% (below 0%: shrinking)	n/m	−104.84% (below 0%: shrinking)	49.83%	4.00%	Compare
Median of peers	$10.0M	—	—	−15.99%	—	−93.20%	37.35%	(12.95%)

All 19 Consumer Electronics stocks →

Pay and ownership Proxy statement filed 20 February 2026

Chief executive’s pay

Year	Total pay	Actually paid	$100 invested
2025	452.95k	452.95k	80.36
2024	304.00k	304.00k	98.15
2023	253.58k	253.58k	72.97

Ownership

Directors and executive officers, together 0.00%

S&T International Distribution Ltd. 72.40%

Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s shares at the start of the earliest year shown was worth at each year’s end. Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more. Read the proxy statement