NAMI (NAMI)

$2.19 +4.78% on the day Market cap $173M 52-week range $1.55 to $3.52 Prices as of Oct 11, 2026

What the price implies

A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.

NAMI's free cash flow was negative in fiscal 2025, so a cash-flow reverse DCF doesn't give a meaningful answer. The Modeling tab works from revenue and margins instead.

Fundamental grade

F

Five factors scored 1 to 9 from NAMI's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.

Profitability1
Growth2
Financial health5
Cash efficiency0

Results from SEC filings

Fiscal years, from NAMI's 10-K filings. Ten years of the full income statement, balance sheet and cash flow.

Fiscal year2022202320242025
Revenue$236M$380M$406M$413M
Net income$53M$70M$20M-$94M
Free cash flow$33M$56M$25M-$25M
EPS (diluted)$0.11$0.15$0.04-$0.07
Operating margin18.5%21.1%6.7%-25.2%

Where the revenue comes from

Revenue by products, fiscal 2024. Every breakdown, year by year.

Licensing revenues from content aggregators and distributors$221M54%
Subscription revenue from users$70M17%
Revenue from content sold to hardware manufacturers$52M13%
Revenue from sales of digital educational hardware devices$46M11%
Other revenue$16M4%

Superinvestors who own NAMI

From each investor's latest 13F filing (what a 13F shows).

None of the superinvestors we track held NAMI in their latest 13F.

Insider buying

Open-market purchases by NAMI's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.

No open-market insider purchases of NAMI in the last 12 months. Most insider activity is selling and option exercises, which aren't shown here.

Get an alert at your buy price

Pick the price you'd be interested at. We'll email you when NAMI trades at or below it.

$

New accounts get 7 days of Pro, price alerts included. No card needed.

In the full deep dive

DCF fair value per share
Yearly return (IRR) at today's price
Growth implied by revenue and margins
15+ years of statements and quarters

Questions

Are NAMI insiders buying the stock?

No open-market insider purchases of NAMI in the last 12 months, according to SEC Form 4 filings.

Prices and ratios as of Oct 11, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.