EMERSON RADIO CORP MSN

Technology SIC 3651 - Household Audio & Video Equipment NAICS Manufacturing › Computer and Electronic Product Manufacturing › Audio and Video Equipment Manufacturing derived NYSE

Emerson Radio Corp. was incorporated in Delaware in 1994. The Company designs, sources, imports and markets a variety of houseware and consumer electronic products, and licenses its trademarks to others on a worldwide basis for a variety of products.

The Company, directly and through its subsidiaries, designs, sources, imports, markets, sells and licenses to certain licensees a variety of houseware and consumer electronic products, both domestically and internationally, under the Emerson® brand name.

an infrastructure with personnel experienced in servicing and providing logistical support to the domestic mass merchant distribution channel, or supervising third-party logistics providers in providing same; and

Last close 0.33 2026-10-23
Market cap $6.9M 2026-06-30 share count
52-week range 0.32 - 0.56

Valuation FY2025 figures against the last close

P/S1.1x
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS-0.20

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $6.3M$10.8M$9.1M$7.2M$8.2M$7.4M$6.3M$9.0M$15.0M$21.3M
Cost of revenue $6.2M$9.9M$7.5M$5.1M$6.2M$5.7M$5.1M$8.8M$13.9M$16.3M
Gross profit $94.0K$901.0K$1.6M$2.1M$2.0M$1.7M$1.1M$195.0K$1.1M$5.0M
SG&A $5.0M$6.5M$5.0M$4.2M$5.4M$5.9M$5.8M$3.8M$4.9M$5.1M
Total operating expenses $11.2M$16.4M$12.5M$9.3M$11.6M$11.7M$10.9M$12.6M$18.9M$21.6M
Operating income -$4.9M-$5.6M-$3.4M-$2.1M-$3.4M-$4.2M-$4.6M-$3.6M-$3.9M-$326.0K
Interest expense $570.0K$887.0K$1.2M$10.0K$11.0K$7.0K$776.0K$859.0K$4.0K$2.0K
Pre-tax income -$4.3M-$4.7M$856.0K-$1.4M-$3.6M-$4.0M-$3.9M-$2.8M-$3.4M-$65.0K
Income tax $0$3.0K$90.0K$0$0$15.0K$457.0K$352.0K$3.5M$172.0K
Net income -$4.3M-$4.7M$766.0K-$1.4M-$3.6M-$4.0M-$4.3M-$2.4M-$6.9M-$237.0K
EPS, basic -0.20-0.220.04-0.06-0.17-0.19-0.20-0.11-0.27-0.01
EPS, diluted -0.20-0.220.04-0.06-0.17-0.19-0.20-0.11-0.27-0.01
Shares, diluted (wtd. avg.) 21.0M21.0M21.0M21.0M21.0M21.0M21.0M21.9M25.3M27.1M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $9.2M$1.2M$19.9M$25.3M$25.6M$5.2M$6.3M$7.9M$25.1M$27.5M
Short-term investments $3.1M$14.9M$0$0$0$25.0M$28.1M$28.4M$16.0M$25.1M
Receivables $1.3M$1.5M$1.3M$1.2M$1.3M$691.0K$484.0K$604.0K$1.9M$1.2M
Total current assets $18.1M$22.8M$28.6M$31.1M$29.5M$33.6M$37.4M$41.3M$47.1M$56.9M
Property, plant and equipment $129.0K$211.0K$95.0K$1.0K$2.0K—$4.0K$6.0K$14.0K$18.0K
Total assets $18.6M$23.5M$29.1M$31.4M$30.0M$33.9M$37.9M$41.9M$47.8M$57.8M
Total current liabilities $1.3M$1.7M$2.0M$4.6M$1.4M$1.5M$1.2M$960.0K$1.1M$921.0K
Total liabilities $1.4M$2.0M$2.8M$5.9M$3.2M$3.5M$3.5M$3.1M$4.0M$921.0K
Retained earnings -$33.2M-$28.9M-$24.2M-$25.0M-$23.6M-$20.0M-$16.0M-$11.7M-$9.3M-$2.4M
Total equity $17.2M$21.5M$26.2M$25.5M$26.8M$30.4M$34.4M$38.7M$43.8M$56.9M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow -$3.7M-$3.6M-$5.3M-$306.0K-$4.7M-$4.3M-$1.9M-$2.2M-$5.2M$1.9M
Depreciation and amortisation $82.0K$79.0K$25.0K$1.0K$0$2.0K$2.0K$5.0K$8.0K$16.0K
Capital expenditure $0$195.0K$119.0K$0$2.0K———$4.0K$5.0K
Investing cash flow $11.7M-$15.1M-$119.0K$0$25.0M$3.1M$270.0K-$12.4M$9.1M-$4.4M
Financing cash flow -$1.0K$6.0K-$1.0K-$2.0K$0$204.0K—-$2.6M-$6.3M-$66.0K
Buybacks ———————$2.6M$6.3M$66.0K

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001437749-26-021828.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -10M 0 10M 20M 30M Revenue, FY2016: 21.3M Gross profit, FY2016: 5M Net income, FY2016: -237K Revenue, FY2017: 15M Gross profit, FY2017: 1.1M Net income, FY2017: -6.9M Revenue, FY2018: 9M Gross profit, FY2018: 195K Net income, FY2018: -2.4M Revenue, FY2019: 6.3M Gross profit, FY2019: 1.1M Net income, FY2019: -4.3M Revenue, FY2020: 7.4M Gross profit, FY2020: 1.7M Net income, FY2020: -4M Revenue, FY2021: 8.2M Gross profit, FY2021: 2M Net income, FY2021: -3.6M Revenue, FY2022: 7.2M Gross profit, FY2022: 2.1M Net income, FY2022: -1.4M Revenue, FY2023: 9.1M Gross profit, FY2023: 1.6M Net income, FY2023: 766K Revenue, FY2024: 10.8M Gross profit, FY2024: 901K Net income, FY2024: -4.7M Revenue, FY2025: 6.3M Gross profit, FY2025: 94K Net income, FY2025: -4.3M FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue $21.3M $15.0M $9.0M $6.3M $7.4M $8.2M $7.2M $9.1M $10.8M $6.3M
Gross profit $5.0M $1.1M $195.0K $1.1M $1.7M $2.0M $2.1M $1.6M $901.0K $94.0K
Net income -$237.0K -$6.9M -$2.4M -$4.3M -$4.0M -$3.6M -$1.4M $766.0K -$4.7M -$4.3M

Recent filings and events

  • Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
  • Shareholder vote The results of the annual meeting or a special vote. Item 5.07
  • Annual report filed Form 10-K
  • Shareholder vote Item 5.07
  • Annual report filed Form 10-K
  • Auditor changed The company changed auditors. Sometimes routine; historically one of the more reliable warnings that something is wrong. Item 4.01
  • Shareholder vote Item 5.07
  • Auditor changed Item 4.01
  • Auditor changed Item 4.01
  • Auditor changed Item 4.01

Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.

Others in SIC 3651

TickerCompanyMarket capP/ERevenue growth
KN Knowles Corp $2.75B 64.3x 7.2%
SONO Sonos Inc $2.07B — -4.9%
UEIC UNIVERSAL ELECTRONICS INC $67.5M — -6.7%
GNSS Genasys Inc. $67.2M — 69.8%
KOSS KOSS CORP $32.7M — 3.1%
IMTE Integrated Media Technology Ltd — — 18.4%
SONY Sony Group Corp — — —
SYNX Silynxcom Ltd. — — —