— Know what they know.
Not Investment Advice

AKTS NASDAQ

Aktis Oncology, Inc.
1W: -1.9% 1M: -13.1% 3M: +1.2% YTD: -14.6% 1Y: +15559.3% 3Y: +364.1% 5Y: +137.2%
$20.34
+1.22 (+6.38%)
 
Weekly Expected Move ±8.9%
$16 $18 $20 $21 $23
NASDAQ · Healthcare · Biotechnology · Alpha Radar Neutral · Power 41 · $1.1B mcap · 483122 float · 67.42% daily turnover · Short 70% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

WEAK EDGE
41.3 / 100
NoneWeakNarrowWide
Primary source: Intangible Assets  ·  ROIC: 264.8%
Cost Advantage
39
Intangibles
48
Switching Cost
44
Network Effect
43
Scale
27
The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. AKTS shows a Weak competitive edge (41.3/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Intangible Assets. ROIC of 264.8% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets
$0
Low
$30
Avg Target
$30
High
Based on 2 analyst ratings (12 mo)
Analyst Recommendations
Strong Buy: 0Buy: 4Hold: 3Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$30.00
Analysts1
Consensus Change History
DateFieldFromTo
2026-01-17 _new_coverage None ADDED
2026-01-15 _lost_coverage EXISTED None
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-03-09 H.C. Wainwright Initiated $30 +57.4% $19.06
2026-02-03 Leerink Partners Initiated $31 +41.0% $21.98

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

C+
May 22, 2026
DCF
3
ROE
1
ROA
1
D/E
3
P/E
1
P/B
3
The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. AKTS receives an overall rating of C+. Areas of concern: ROE (1/5), ROA (1/5), P/E (1/5).
Rating Change History
DateFromTo
2026-05-22 C C+
2026-04-24 C+ C
2026-04-22 C C+
2026-04-07 C- C
2026-04-06 D+ C-
2026-01-15 None ADDED

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

9 Grade D
Profitability
20
Balance Sheet
0
Earnings Quality
18
Growth
12
Value
23
Momentum
20
Safety
0
Cash Flow
30
The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. AKTS scores highest in Cash Flow (30/100) and lowest in Balance Sheet (0/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score
-11.92
Distress Zone
Piotroski F-Score
3/9
Beneish M-Score
-8.27
Unlikely Manipulator
Ohlson O-Score
8.09
Bankruptcy prob: 100.0%
High Risk
Credit Rating
CCC
Score: 12.7/100
Trend: Deteriorating
Earnings Quality
OCF/NI: 0.40x
Accruals: -81.3%
The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. AKTS scores -11.92, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. AKTS scores 3/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. AKTS's score of -8.27 falls below this threshold, suggesting earnings are unlikely to be manipulated. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. AKTS's implied 100.0% bankruptcy probability signals significant financial distress. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. AKTS receives an estimated rating of CCC (score: 12.7/100), with a deteriorating trend.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
-24.70x
PEG
-0.25x
P/S
180.14x
P/B
2.22x
P/FCF
-15.02x
P/OCF
EV/EBITDA
-6.90x
EV/Revenue
50.92x
EV/EBIT
-6.63x
EV/FCF
-15.45x
Earnings Yield
-15.04%
FCF Yield
-6.66%
Shareholder Yield
0.00%
Graham Number
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. AKTS currently has negative earnings — the P/E ratio is not meaningful.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
1.000
NI / EBT
×
Interest Burden
0.969
EBT / EBIT
×
EBIT Margin
-7.682
EBIT / Rev
×
Asset Turnover
0.183
Rev / Assets
×
Equity Multiplier
7.502
Assets / Equity
=
ROE
-1020.3%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. AKTS's ROE of -1020.3% is driven by financial leverage (equity multiplier: 7.50x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 1.00 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
Price/Value
Margin of Safety
Premium
Assessment
Overvalued

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$20.34
Median 1Y
$0.02
5th Pctile
$0.00
95th Pctile
$9.20
Ann. Volatility
377.1%
Analyst Target
$30.00
25th–75th percentile 5th–95th percentile Median path Historical Analyst target
All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q4'25 Q1'26 Current
ROE -1.1% -1.2% -1.2% -1.3% -55.6% -56.7% -60.9% -66.8% -53.6% -59.3% -55.6% -56.2% -67.0% -68.1% -72.9% -81.1% -11.5% -10.6% -10.5% -10.2% -10.20%
ROA -60.5% -65.5% -69.9% -73.9% -45.0% -45.9% -49.3% -54.0% -41.4% -45.7% -42.8% -43.4% -41.0% -41.6% -44.6% -49.6% -1.5% -1.4% -1.4% -1.4% -1.36%
ROIC -1.2% -1.3% -1.4% -1.4% -1.1% -1.2% -1.3% -1.5% -70.6% -76.5% -73.8% -76.7% -58.9% -62.2% -64.1% -68.9% 3.0% 2.6% 2.6% 2.6% 2.65%
ROCE -49.5% -53.1% -56.6% -58.0% -35.2% -37.3% -41.6% -46.4% -40.9% -44.3% -42.7% -44.4% -49.9% -52.7% -54.3% -58.4% 11.4% 10.3% 10.5% 10.5% 10.49%
Gross Margin -1.9% -1.6% -98.9% -18.1% -58.9% -55.4% -23.9% -16.6% -28.1% -15.9% 10.1% -15.2% -20.4% -15.5% 9.7% 4.6% -10.8% 47.7% 1.0% 79.8% 79.80%
Operating Margin -22.5% -16.2% -7.8% -3.6% -5.5% -6.9% -4.1% -3.2% -3.4% -3.2% -2.2% -2.3% -2.2% -3.1% -2.1% -3.0% -8.7% -59.1% -9.3% -7.0% -7.04%
Net Margin -27.5% -18.8% -9.1% -4.0% -4.7% -6.9% -4.2% -3.2% -3.1% -3.4% -1.9% -2.1% -2.1% -2.9% -2.2% -3.1% -18.6% -71.1% -8.1% -5.7% -5.68%
EBITDA Margin -20.1% -14.6% -6.9% -3.1% -4.8% -6.1% -3.7% -2.7% -3.1% -2.8% -1.7% -1.9% -1.7% -2.6% -1.7% -2.6% -17.9% -44.5% -8.9% -6.8% -6.83%
FCF Margin -17.5% -18.1% -13.3% -8.4% -6.3% -6.4% -5.6% -5.3% -4.7% -3.9% -3.3% -2.7% -2.1% -1.9% -1.8% -1.6% -1.7% -1.4% -2.0% -3.3% -3.30%
OCF Margin -11.9% -12.4% -9.5% -5.6% -4.4% -4.3% -3.6% -3.3% -2.9% -2.5% -2.3% -2.0% -1.7% -1.5% -1.4% -1.4% -1.5% -1.3% -1.8% -3.0% -2.99%
ROA 3Y Avg snapshot only -1.01%
ROIC Economic snapshot only 16.40%
Cash ROA snapshot only -85.73%
NOPAT Margin snapshot only -3.80%
Pretax Margin snapshot only -7.44%
R&D / Revenue snapshot only 2.33%
SGA / Revenue snapshot only 1.11%
SBC / Revenue snapshot only -4.50%
Valuation
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q4'25 Q1'26 Current
P/E Ratio -8.76 -7.96 -11.57 -13.80 -12.48 -11.07 -7.30 -6.76 -3.38 -2.59 -2.65 -3.38 -3.59 -0.84 -0.88 -0.70 -0.10 -0.09 -0.01 -6.65 -24.700
P/S Ratio 176.81 165.44 180.48 126.08 83.24 63.56 34.61 29.17 13.02 8.91 7.64 8.75 8.41 1.91 2.05 1.81 0.59 0.47 0.08 49.50 180.136
P/B Ratio 7.63 7.51 11.63 14.67 4.69 4.25 3.01 3.06 1.93 1.64 1.57 2.03 2.65 0.63 0.71 0.63 -0.28 -0.24 -0.03 -17.32 2.221
P/FCF -10.13 -9.14 -13.56 -15.09 -13.16 -9.98 -6.14 -5.53 -2.74 -2.28 -2.29 -3.27 -4.06 -1.01 -1.17 -1.12 -0.35 -0.33 -0.04 -15.02 -15.017
P/OCF
EV/EBITDA -10.13 -9.32 -13.95 -17.56 -12.69 -10.67 -6.19 -5.73 -3.10 -2.35 -2.36 -3.13 -4.27 -1.00 -1.08 -0.88 -0.29 -0.30 -0.21 -6.90 -6.900
EV/Revenue 165.42 154.61 172.85 121.85 69.97 52.37 26.01 22.03 10.70 7.04 5.97 7.27 8.50 1.99 2.13 1.88 1.63 1.44 1.25 50.92 50.919
EV/EBIT -9.15 -8.39 -12.49 -15.54 -11.19 -9.35 -5.43 -4.96 -2.70 -2.04 -2.00 -2.64 -3.51 -0.82 -0.89 -0.73 -0.27 -0.28 -0.20 -6.63 -6.629
EV/FCF -9.47 -8.54 -12.98 -14.59 -11.06 -8.22 -4.62 -4.17 -2.25 -1.80 -1.79 -2.72 -4.10 -1.06 -1.21 -1.17 -0.96 -1.02 -0.64 -15.45 -15.448
Earnings Yield -11.4% -12.6% -8.6% -7.2% -8.0% -9.0% -13.7% -14.8% -29.6% -38.6% -37.8% -29.5% -27.9% -1.2% -1.1% -1.4% -10.3% -11.2% -77.4% -15.0% -15.04%
FCF Yield -9.9% -10.9% -7.4% -6.6% -7.6% -10.0% -16.3% -18.1% -36.5% -43.8% -43.6% -30.5% -24.6% -98.6% -85.8% -89.5% -2.9% -3.0% -24.1% -6.7% -6.66%
EV/Gross Profit snapshot only 125.407
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q4'25 Q1'26 Current
Current Ratio 7.54 7.54 7.54 7.54 12.83 12.83 12.83 12.83 7.25 7.25 7.25 7.25 3.41 3.41 3.41 3.41 0.44 0.44 0.44 0.44 0.436
Quick Ratio 7.52 7.52 7.52 7.52 12.64 12.64 12.64 12.64 6.92 6.92 6.92 6.92 2.98 2.98 2.98 2.98 0.41 0.41 0.41 0.41 0.409
Debt/Equity 0.58 0.58 0.58 0.58 0.00 0.00 0.00 0.00 0.43 0.43 0.43 0.43 0.53 0.53 0.53 0.53 -0.93 -0.93 -0.93 -0.93 -0.926
Net Debt/Equity -0.49 -0.49 -0.49 -0.49 -0.75 -0.75 -0.75 -0.75 -0.34 -0.34 -0.34 -0.34 0.03 0.03 0.03 0.03
Debt/Assets 0.33 0.33 0.33 0.33 0.00 0.00 0.00 0.00 0.28 0.28 0.28 0.28 0.31 0.31 0.31 0.31 0.76 0.76 0.76 0.76 0.758
Debt/EBITDA -0.82 -0.77 -0.72 -0.71 -0.01 -0.01 -0.01 -0.01 -0.85 -0.79 -0.83 -0.81 -0.84 -0.80 -0.78 -0.71 -0.34 -0.38 -0.37 -0.36 -0.359
Net Debt/EBITDA 0.70 0.65 0.62 0.61 2.41 2.28 2.05 1.86 0.67 0.62 0.66 0.64 -0.04 -0.04 -0.04 -0.04 -0.18 -0.20 -0.20 -0.19 -0.193
Interest Coverage -7.07 -6.92 -6.59 -5.84 -8.02 -11.78 -24.15 -368.30 -72.52 -39.46 -31.14 -28.24 -33.55 -34.98 -33.70 -62.96 -52.33 -69.49 -104.97 -104.973
Equity Multiplier 1.72 1.72 1.72 1.72 1.06 1.06 1.06 1.06 1.56 1.56 1.56 1.56 1.73 1.73 1.73 1.73 -1.22 -1.22 -1.22 -1.22 -1.222
Cash Ratio snapshot only 0.290
Debt Service Coverage snapshot only -100.838
Cash to Debt snapshot only 0.462
FCF to Debt snapshot only -1.246
Defensive Interval snapshot only 104.1 days
Efficiency & Turnover
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q4'25 Q1'26 Current
Asset Turnover 0.03 0.03 0.04 0.08 0.07 0.08 0.10 0.13 0.11 0.13 0.15 0.17 0.17 0.18 0.19 0.19 0.25 0.27 0.22 0.18 0.183
Inventory Turnover 20.99 32.41 48.19 72.16 13.96 15.60 18.15 21.29 7.11 8.40 8.67 9.80 5.19 5.47 5.66 5.43 5.75 5.06 3.76 2.43 2.429
Receivables Turnover 5.63 5.92 8.41 15.18 8.70 10.32 13.43 16.18 6.19 7.68 8.56 9.67 6.35 6.68 6.95 6.99 5.45 5.85 4.83 3.98 3.977
Payables Turnover 2.03 3.13 4.66 6.97 6.41 7.16 8.34 9.78 8.09 9.56 9.86 11.15 7.95 8.38 8.66 8.31 7.04 6.20 4.61 2.98 2.975
DSO 65 62 43 24 42 35 27 23 59 48 43 38 58 55 52 52 67 62 76 92 91.8 days
DIO 17 11 8 5 26 23 20 17 51 43 42 37 70 67 65 67 64 72 97 150 150.3 days
DPO 180 117 78 52 57 51 44 37 45 38 37 33 46 44 42 44 52 59 79 123 122.7 days
Cash Conversion Cycle -98 -44 -27 -23 11 8 3 2 65 53 48 42 82 78 75 76 79 76 93 119 119.4 days
Fixed Asset Turnover snapshot only 1.445
Operating Cycle snapshot only 242.1 days
Cash Velocity snapshot only 0.817
Capital Intensity snapshot only 3.491
Growth (YoY)
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q4'25 Q1'26 Current
Revenue 24.0% 5.6% 35.2% 1.3% 2.7% 3.2% 2.8% 1.5% 1.3% 1.4% 1.1% 95.0% 76.7% 49.9% 39.9% 24.5% 1.0% 3.0% -18.3% -33.1% -33.10%
Net Income -23.6% -26.5% -24.6% -38.6% -22.2% -15.2% -16.1% -20.3% -34.1% -45.3% -26.7% -17.0% -7.3% 1.3% -12.7% -23.9% -1.6% -1.4% -1.2% -93.3% -93.32%
EPS 1.8% -0.5% 0.7% -10.1% 9.3% 14.5% 13.5% 0.6% -27.7% -30.7% -16.5% 5.3% 19.2% 22.0% 11.2% 7.4% -53.6% -11.8% -2.0% -2.2% -2.19%
FCF -38.3% -40.8% -24.6% -46.3% -33.9% -46.8% -61.7% -61.0% -74.2% -48.6% -22.9% 1.2% 22.9% 27.7% 26.1% 24.7% 17.6% 22.9% 8.5% -36.4% -36.40%
EBITDA -16.9% -19.5% -19.9% -21.3% -24.8% -23.3% -29.5% -41.2% -45.0% -48.0% -25.4% -17.6% -1.9% 0.0% -8.8% -14.4% -1.9% -1.4% -1.5% -1.3% -1.32%
Op. Income -16.2% -21.5% -22.8% -25.1% -29.2% -26.7% -32.4% -44.5% -46.3% -49.3% -29.3% -20.3% -9.1% -6.3% -13.5% -17.4% -66.5% -34.3% -33.6% -24.5% -24.48%
OCF Growth snapshot only -46.05%
Asset Growth snapshot only -53.17%
Equity Growth snapshot only -1.66%
Debt Growth snapshot only 16.36%
Shares Change snapshot only -39.44%
Growth (CAGR)
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q4'25 Q1'26 Current
Revenue 3Y 3.7% 80.9% 51.9% 67.2% 76.3% 91.9% 1.2% 1.4% 1.2% 1.2% 1.2% 1.3% 1.5% 1.5% 1.2% 83.6% 60.5% 55.3% 33.4% 17.5% 17.54%
Revenue 5Y 2.9% 2.9% 1.3% 94.5% 87.6% 86.3% 91.4% 97.5% 99.6% 80.2% 75.2% 65.1% 56.9% 56.88%
EPS 3Y
EPS 5Y
Net Income 3Y
Net Income 5Y
EBITDA 3Y
EBITDA 5Y
Gross Profit 3Y
Gross Profit 5Y 52.1% 75.4% 70.5% 70.50%
Op. Income 3Y
Op. Income 5Y
FCF 3Y
FCF 5Y
OCF 3Y
OCF 5Y
Assets 3Y 58.1% 58.1% 58.1% 58.1% 62.2% 62.2% 62.2% 62.2% 49.8% 49.8% 49.8% 49.8% 27.7% 27.7% 27.7% 27.7% -17.7% -17.7% -17.7% -17.7% -17.67%
Assets 5Y 73.7% 73.7% 73.7% 73.5% 94.1% 94.1% 94.1% 94.1% 54.9% 54.9% 54.9% 54.9% 38.4% 38.4% 38.4% 38.4% 7.8% 7.8% 7.8% 7.8% 7.78%
Equity 3Y 40.3% 40.3% 40.3% 40.3% 1.0% 1.0% 1.0% 1.0% 58.5% 58.5% 58.5% 58.5% 27.6% 27.6% 27.6% 27.6%
Book Value 3Y 11.5% 11.5% 12.2% 10.5% 54.2% 54.2% 64.6% 66.3% 30.8% 28.3% 29.6% 28.4% 3.4% 3.1% 3.9% 1.3%
Dividend 3Y
Growth Quality
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q4'25 Q1'26 Current
Revenue Stability 0.85 0.92 0.94 0.76 0.67 0.65 0.65 0.72 0.72 0.69 0.71 0.76 0.79 0.82 0.86 0.91 0.92 0.93 0.85 0.69 0.689
Earnings Stability 0.97 0.98 0.99 0.98 0.99 0.99 0.99 0.98 0.98 0.96 0.99 0.98 0.98 0.94 0.99 0.97 0.68 0.71 0.72 0.78 0.784
Margin Stability 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Rev. Growth Consistency 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Earnings Persistence 0.91 0.89 0.90 0.85 0.91 0.94 0.94 0.92 0.86 0.82 0.89 0.93 0.97 0.99 0.95 0.90 0.50 0.50 0.50 0.50 0.500
Earnings Smoothness
ROE Trend 0.48 0.53 0.56 0.64 0.62 0.68 0.74 0.69 0.05 0.03 0.12 0.16 -0.26 -0.24 -0.30 -0.37
Gross Margin Trend -0.58 -1.20 -1.15 -0.82 -0.58 -0.19 0.09 -0.09 0.21 0.54 0.60 0.40 0.32 0.25 0.13 0.16 0.17 0.32 0.36 0.50 0.495
FCF Margin Trend -0.85 -1.03 4.19 10.28 10.23 9.46 8.24 5.46 7.14 8.33 6.14 4.14 3.46 3.26 2.72 2.36 1.72 1.48 0.57 -1.15 -1.151
Sustainable Growth Rate
Internal Growth Rate
Cash Flow Quality
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q4'25 Q1'26 Current
OCF/Net Income 0.59 0.60 0.61 0.61 0.67 0.76 0.76 0.76 0.76 0.73 0.78 0.77 0.71 0.66 0.62 0.53 0.24 0.26 0.28 0.40 0.402
FCF/OCF 1.47 1.45 1.40 1.50 1.43 1.46 1.57 1.60 1.61 1.56 1.48 1.34 1.25 1.25 1.21 1.18 1.15 1.05 1.10 1.10 1.101
FCF/Net Income snapshot only 0.443
CapEx/Revenue 5.6% 5.7% 3.8% 2.8% 1.9% 2.0% 2.0% 2.0% 1.8% 1.4% 1.1% 67.1% 42.0% 37.7% 31.1% 24.6% 21.9% 6.1% 17.8% 29.4% 29.41%
CapEx/Depreciation snapshot only 0.972
Accruals Ratio -0.25 -0.26 -0.27 -0.29 -0.15 -0.11 -0.12 -0.13 -0.10 -0.13 -0.09 -0.10 -0.12 -0.14 -0.17 -0.23 -1.17 -1.05 -1.01 -0.81 -0.813
Sloan Accruals snapshot only -0.877
Cash Flow Adequacy snapshot only -10.177
Dividends & Buybacks
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q4'25 Q1'26 Current
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Payout Ratio
FCF Payout Ratio
Total Payout Ratio
Div. Increase Streak
Chowder Number
Buyback Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Net Buyback Yield -14.2% -14.8% -7.1% -14.2% -15.0% -17.1% -22.2% -9.2% -13.8% -13.0% -5.6% -16.3% -14.3% -59.9% -53.1% -19.9% -76.3% -89.7% -6.3% -34.4% -34.36%
Total Shareholder Return -14.2% -14.8% -7.1% -14.2% -15.0% -17.1% -22.2% -9.2% -13.8% -13.0% -5.6% -16.3% -14.3% -59.9% -53.1% -19.9% -76.3% -89.7% -6.3% -34.4% -34.36%
DuPont Factors
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q4'25 Q1'26 Current
Tax Burden (NI/EBT) 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.97 0.97 0.97 0.94 0.96 0.96 0.97 1.00 1.00 1.00 1.00 1.00 1.000
Interest Burden (EBT/EBIT) 1.12 1.13 1.13 1.17 1.07 1.02 0.99 0.97 1.00 1.02 1.00 1.00 1.01 0.97 1.00 1.00 1.00 1.02 1.00 0.97 0.969
EBIT Margin -18.07 -18.42 -13.84 -7.84 -6.25 -5.60 -4.79 -4.44 -3.96 -3.46 -2.99 -2.75 -2.42 -2.43 -2.40 -2.57 -6.11 -5.14 -6.32 -7.68 -7.682
Asset Turnover 0.03 0.03 0.04 0.08 0.07 0.08 0.10 0.13 0.11 0.13 0.15 0.17 0.17 0.18 0.19 0.19 0.25 0.27 0.22 0.18 0.183
Equity Multiplier 1.77 1.77 1.77 1.77 1.24 1.24 1.24 1.24 1.30 1.30 1.30 1.30 1.64 1.64 1.64 1.64 7.50 7.50 7.50 7.50 7.502
Per Share
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q4'25 Q1'26 Current
EPS (Diluted TTM) $-0.95 $-1.02 $-1.06 $-0.97 $-0.86 $-0.88 $-0.91 $-0.96 $-1.10 $-1.15 $-1.07 $-0.91 $-0.89 $-0.89 $-0.95 $-0.84 $-1.36 $-1.00 $-2.88 $-2.69 $-2.69
Book Value/Share $1.09 $1.09 $1.05 $0.91 $2.28 $2.28 $2.22 $2.13 $1.91 $1.81 $1.80 $1.52 $1.20 $1.19 $1.18 $0.94 $-0.46 $-0.37 $-1.07 $-1.03 $9.16
Tangible Book/Share $1.07 $1.07 $1.04 $0.90 $2.27 $2.27 $2.21 $2.12 $1.60 $1.51 $1.50 $1.27 $0.79 $0.78 $0.77 $0.62 $-0.62 $-0.49 $-1.43 $-1.38 $-1.38
Revenue/Share $0.05 $0.05 $0.07 $0.11 $0.13 $0.15 $0.19 $0.22 $0.28 $0.33 $0.37 $0.35 $0.38 $0.39 $0.41 $0.33 $0.22 $0.19 $0.45 $0.36 $0.11
FCF/Share $-0.82 $-0.89 $-0.90 $-0.88 $-0.81 $-0.97 $-1.09 $-1.18 $-1.35 $-1.30 $-1.23 $-0.94 $-0.78 $-0.74 $-0.72 $-0.53 $-0.38 $-0.27 $-0.90 $-1.19 $-1.09
OCF/Share $-0.56 $-0.61 $-0.64 $-0.59 $-0.57 $-0.66 $-0.69 $-0.73 $-0.84 $-0.83 $-0.83 $-0.70 $-0.62 $-0.59 $-0.59 $-0.45 $-0.33 $-0.26 $-0.81 $-1.08 $-0.95
Cash/Share $1.16 $1.16 $1.12 $0.97 $1.72 $1.72 $1.67 $1.60 $1.49 $1.41 $1.40 $1.18 $0.60 $0.60 $0.59 $0.47 $0.20 $0.16 $0.46 $0.44 $9.74
EBITDA/Share $-0.77 $-0.82 $-0.84 $-0.73 $-0.71 $-0.75 $-0.81 $-0.86 $-0.98 $-1.00 $-0.93 $-0.82 $-0.75 $-0.79 $-0.80 $-0.70 $-1.25 $-0.90 $-2.71 $-2.67 $-2.67
Debt/Share $0.63 $0.63 $0.61 $0.52 $0.01 $0.01 $0.01 $0.01 $0.83 $0.78 $0.78 $0.66 $0.63 $0.63 $0.62 $0.50 $0.43 $0.34 $0.99 $0.96 $0.96
Net Debt/Share $-0.53 $-0.53 $-0.52 $-0.45 $-1.71 $-1.71 $-1.66 $-1.59 $-0.66 $-0.62 $-0.62 $-0.52 $0.03 $0.03 $0.03 $0.03 $0.23 $0.18 $0.53 $0.51 $0.51
Academic Models
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q4'25 Q1'26 Current
Altman Z-Score -11.919
Altman Z-Prime snapshot only -31.576
Piotroski F-Score 3 2 3 3 6 6 6 6 4 4 4 4 3 3 2 3 3 3 4 3 3
Beneish M-Score -3.70 -3.98 -2.85 -0.66 2.16 -0.07 0.49 -1.50 8.07 8.97 5.63 7.40 -2.18 -2.62 -2.79 -5.31 -10.58 -10.89 -8.31 -8.27 -8.270
Ohlson O-Score snapshot only 8.092
Net-Net WC snapshot only $-1.63
Credit
Metric Trend Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q4'25 Q1'26 Current
Credit Rating snapshot only CCC
Credit Score 56.79 53.58 58.84 58.00 60.96 61.06 61.06 74.77 29.99 30.40 31.92 31.54 29.52 29.87 29.87 30.19 12.73 12.79 12.78 12.72 12.715
Credit Grade snapshot only 17
Credit Trend snapshot only -17.479
Implied Spread (bps) snapshot only 1200.000
Industry Credit Rank snapshot only 0
Sector Credit Rank snapshot only 1

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms