Guided product demo

Stock Research Command Center

Synthetic data · Fictional company

FICT · Company Workbench

Fogline Photonics

Photonics and optical components · Fictional research case

Company Search

Find a company

Start with one company and follow the evidence from its reported results to a research follow-up.

Try Fogline Photonics or FICT.

Overview

Dated close

USD 48.00

Oct 30, 2026

Annual revenue

USD 120M

FY 2025 · up 25% year over year

Annual diluted EPS

USD 2.00

FY 2025 · reported

Peer valuation

20.0% above peers

24.0× annual P/E · 20.0× peer median

3 eligible · 1 excluded

Peer comparison withheld

24.0× annual P/E

2 eligible · 2 excluded

View why

Annual revenue

Reported annual revenue fiscal 2023: 78 million dollars, fiscal 2024: 96 million dollars, fiscal 2025: 120 million dollars. 78MFY 202396MFY 2024120MFY 2025
Fiscal years ended December 31. USD millions.

Reported financials

Fictional annual statements · USD
FYRevenueOperating incomeDiluted EPS
202378M6M0.95
202496M11M1.60
2025120M17M2.00
View financial and price evidence
  • Fictional FY 2025 statement, year ended Dec 31, 2025, dated Feb 12, 2026. Revenue USD 120M, diluted EPS USD 2.00.
  • FY 2024 revenue USD 96M, same reporting currency and year-end. Change = 120M ÷ 96M − 1.
  • Sample daily price record dated Oct 30, 2026: closing price USD 48.00.
Explore Financial Trends View Data Sources

Business performance

Financial Trends

Compare matching annual and quarterly periods, then separate operating performance from cash generation.

Quarterly operating margin

Fictional quarterly operating marginQ1 FY2025: 13.1%, Q2 FY2025: 14.5%, Q3 FY2025: 14.2%, Q4 FY2025: 14.7%. 13.1%Q1 FY202514.5%Q2 FY202514.2%Q3 FY202514.7%Q4 FY2025
FY2025 standalone quarters. Operating income ÷ revenue.

Annual operating performance

Fictional annual statements · year ended December 31
FYOp. marginRevenue YoY Op. income YoY
20237.7%——
202411.5%+23.1%+83.3%
202514.2%+25.0%+54.5%

No FY2022 comparison is included; FY2023 growth is unavailable.

Business Trend

Revenue growth accelerated into the second half of FY2025. Compare the same quarters a year earlier and check whether operating margin improved through the year.

Fictional quarterly statements · USD revenue · margin for FY2025
QuarterRevenuePrior yearYoY Op. margin
Q1 FY202526M22M+18.2%13.1%
Q2 FY202529M24M+20.8%14.5%
Q3 FY202531M24M+29.2%14.2%
Q4 FY202534M26M+30.8%14.7%

What changed in the business

FY2025 revenue rose 25.0%, while operating income rose 54.5%. Operating margin improved from 11.5% to 14.2%. The sample supports improving operating profitability.

Segment mix, customer concentration, and expense drivers are not included. These observations do not establish why profitability improved.

Cash flow

Evidence gap

Reported cash flow is unavailable in this fictional statement set. Operating income is not cash flow.

The Scenario Lab's 10% cash-flow margin is an assumption. It does not establish reported operating cash flow, capital expenditure, or free cash flow.

Open Scenario Lab and valuation tools

Explore Valuation & Peers View financial sources

Multiples and assumptions

Valuation & Peers

Compare Fogline Photonics with its sample peers and test a valuation assumption.

Change the peer evidence
3 eligible peers · comparison available

Annual P/E is 20.0% above the peer median

Company P/E 24.0× · Peer median 20.0× · Oct 30, 2026 closes.

View peer evidence
  • Company P/E = USD 48.00 closing price ÷ USD 2.00 reported annual diluted EPS.
  • The sample requires same-day closes, positive annual diluted EPS, and fiscal-year start and end dates within 35 days of the company’s.
  • Relative difference = 24.0× ÷ 20.0× − 1.
  • Peer D is excluded because its annual diluted EPS is negative.
  • Evidence: the sample close records and annual statement fields in the peer table.
2 eligible peers · 3 required

Peer comparison withheld

Company P/E 24.0×. A third eligible same-day reference is required.

View peer evidence
  • Company P/E = USD 48.00 closing price ÷ USD 2.00 reported annual diluted EPS.
  • The sample requires same-day closes, positive annual diluted EPS, and fiscal-year start and end dates within 35 days of the company’s.
  • Peer C closed on Oct 29, 2026. It is outside the Oct 30, 2026 comparison.
  • Peer D is excluded because its annual diluted EPS is negative.
  • Evidence: the sample close records and annual statement fields in the peer table.
Valuation methods

Annual diluted P/E. USD 48.00 close ÷ USD 2.00 FY2025 diluted EPS = 24.0×. The peer result requires at least three qualifying same-day references.

Illustrative DCF. Scenario Lab uses explicit growth, cash-flow margin, and discount-rate assumptions. Keep this illustrative model separate from reported financial observations.

No reported cash-flow statement, net-debt bridge, or share-count evidence is included. A DCF per-share result is unavailable.

Peer Read-Through

Peer A · comparable operating context. The sample relationship record shows the same optical components business and calendar year. Revenue rose 18% from USD 50M to USD 59M. Fogline grew 25%.

Peer B · operating read-through withheld. Its segment mix differs. The sample statement combines industrial and optical sales without a breakdown. It can still qualify for annual P/E.

Fictional FY2025 statements and peer relationship notes.

Scenario Lab

See how WACC affects the value of the same fictional cash flows.

Baseline at 9% WACC

USD 255.1M

Scenario

USD 255.1M

This view shows the baseline at 9% WACC. The interactive slider requires scripts.

Fictional DCF · 5 years · 8% annual growth · 10% cash-flow margin · 3% terminal growth · USD model values.

Sensitivity analysis

Hold growth, cash-flow margin, terminal growth, and forecast length constant. Only WACC changes.

Same fictional DCF assumptions as Scenario Lab
WACCModel value
7%USD 385.4M
8%USD 307.2M
9%USD 255.1M
10%USD 217.9M
11%USD 190.0M
12%USD 168.4M
13%USD 151.1M
14%USD 136.9M

Model values are not a reported metric or a per-share price target.

Peer candidates

Fictional source records · FY 2025 ended Dec 31 · USD
PeerClose dateClose Annual diluted EPSAnnual P/EEligibility
Peer A Oct 30, 202636.00 2.0018.0× Eligible
Peer B Oct 30, 202640.00 2.0020.0× Eligible
Peer C Oct 30, 202644.00 2.0022.0× Eligible
Peer D Oct 30, 202630.00 -0.50— Excluded · non-positive EPS

Peer candidates

Fictional source records · FY 2025 ended Dec 31 · USD
PeerClose dateClose Annual diluted EPSAnnual P/EEligibility
Peer A Oct 30, 202636.00 2.0018.0× Eligible
Peer B Oct 30, 202640.00 2.0020.0× Eligible
Peer C Oct 29, 202644.00 2.00— Excluded · different close date
Peer D Oct 30, 202630.00 -0.50— Excluded · non-positive EPS
Continue to Research Notes

Thesis and follow-up

Research Notes

Turn the evidence into a question you can revisit.

Forward View

Question to test. Can Fogline keep growing revenue while protecting operating margin?

FY2025 revenue growth and higher operating income support the question. The next annual statement is the check. Compare matching periods and look for any change in segment mix or expenses.

Catalysts
  • Reviewed · Feb 12, 2026. The fictional FY2025 filing established the baseline.
  • Waiting · FY2026 annual statement. The publication date is unconfirmed. Revisit the note after the fictional filing becomes available.
Research Decision Lab
Plan
Test whether growth and operating income move together.
Evidence
Compare the fictional FY2024 and FY2025 statements.
Invalidation
Revisit the thesis if revenue rises while comparable operating margin falls.
Scenario
Review the discount-rate sensitivity in Valuation & Peers.
Review trigger
Next fictional annual statement.
Learning
Record what explained any difference after the filing review.

Use the draft below to carry the review question into Monitor.

Research brief

Business. FY2025 revenue grew 25.0%; operating income grew faster. Check the next matching period.

Valuation. Annual diluted P/E is 24.0×. Review the selected peer evidence before using its comparison.

Open questions. Reported cash generation, segment mix, and the next filing date are unavailable.

Fictional research summary. The draft note below is the editable follow-up.

Draft one follow-up

Edit the example if you like. This note lasts until you reload the demo.

Open Monitor
Fictional sample

Saved evidence comparison

Two fixed observations of the same Fogline Photonics filing. The newer observation adds a checked operating-income line. Reported revenue stays the same.

Baseline · Saved Feb 13, 2026

FICT-FY25-01

Jan 1–Dec 31, 2025

Fictional FY2025 annual statement

USD 120M revenue · Operating income line pending

Latest · Saved Feb 20, 2026

FICT-FY25-02

Jan 1–Dec 31, 2025

Fictional FY2025 annual statement

USD 120M revenue · USD 17M operating income

Pending review

Back to Monitor

Source context and gaps

Data Sources

Check the period, unit, provenance, and limits behind each part of the research.

Synthetic provenance

Evidence used in this company case

Every Fogline observation and peer record is fictional and bundled in this offline page. Nothing here was fetched from a live company filing or market feed.

Context for the observations and assumptions shown in the workspace
SourceScopeUse and limitation
Annual statementsFY2023–FY2025 · Dec 31 year-end · USD Revenue, operating income, annual diluted EPS. FY2025 sample dated Feb 12, 2026.
Quarterly statementsQ1–Q4 FY2025 · standalone quarters · USD Revenue, matching prior-year revenue, and operating income. No cumulative cash flow is treated as a quarter.
Daily close recordsOct 30, 2026 · USD FICT close USD 48.00. The two-peer state dates Peer C to Oct 29, 2026 and excludes it.
Peer recordsFour candidates · FY2025 Positive annual diluted EPS, same-day closes, fiscal start/end within 35 days. Three eligible peers are required.
Saved evidence pairFICT-FY25-01 and FICT-FY25-02 Fixed observations of the same filing; Monitor preserves the exact pair and its review disposition.
Scenario assumptions5 years · 8% growth · 10% cash-flow margin · 3% terminal growth Illustrative DCF inputs, independent of reported evidence. WACC range: 7%–14%.

Evidence still missing

Reported operating cash flow, capital expenditure, net debt, share count, segment breakdown, and the next filing date are unavailable. Missing observations stay unavailable.

Changing sections reuses this page's bundled evidence. A reload resets draft follow-ups, the scenario control, and review status; it does not refresh any source.

Return to Overview

Follow-up queue

Monitor

Review a saved evidence comparison and revisit the question you carried forward.

Fictional sample

Sample evidence follow-up

Fogline Photonics · FY2025 annual statement

Pending review

Review saved evidence
Follow-up queue

No personal follow-up yet

Add a note from Research Notes to see it here.

Return to Research Notes
Reopen Company Workbench