— Know what they know.
Not Investment Advice

ATUS NYSE

Altice USA, Inc.
1W: -1.8% 1M: -13.2% 3M: -31.5% 1Y: -32.6% 3Y: -60.4% 5Y: -95.4%
$1.80
Last traded 2025-12-31 — delisted
NYSE · Communication Services · Telecommunications Services · $838.3M mcap · 381M float · 0.979% daily turnover · Short 74% 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.

NO EDGE
34.3 / 100
NoneWeakNarrowWide
Primary source: Switching Costs  ·  ROIC: 68.0%
Cost Advantage
47
Intangibles
18
Switching Cost
49
Network Effect
14
Scale
40
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. ATUS has No discernible competitive edge (34.3/100). The business operates without significant structural advantages. The primary source of advantage is Switching Costs. ROIC of 68.0% 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
$3
Avg Target
$3
High
Based on 2 analyst ratings (12 mo)
Analyst Recommendations
Strong Buy: 0Buy: 15Hold: 15Sell: 6Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$3.00
Analysts2
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2025-11-07 Evercore ISI Initiated $2 +19.3% $2.10
2025-10-02 Raymond James Frank Louthan Initiated $4 +40.8% $2.48
2024-07-01 Goldman Sachs James Schneider $5 $2 -3 -2.0% $2.04
2024-04-23 Loop Capital Markets Alan Gould $19 $2 -17 +4.2% $1.92
2024-04-09 BNP Paribas Sam McHugh Initiated $1 -59.8% $2.49
2024-04-05 Wells Fargo Steven Cahall $11 $1 -10 -57.3% $2.34
2023-01-10 Goldman Sachs $10 $5 -5 +3.8% $4.82
2022-11-04 HSBC Nicolas Cote-Colisson $11 $6 -5 +35.1% $4.44
2022-11-03 Pivotal Research Jeffrey Wlodarczak $22 $5 -17 -20.1% $6.26
2022-09-29 Barclays Initiated $4 -31.4% $5.83
2022-09-27 Goldman Sachs $10 $10 +0 +48.1% $6.75
2022-08-10 HSBC Nicolas Cote-Colisson Initiated $11 +1.9% $10.80
2022-08-04 Morgan Stanley $12 $11 -1 -0.7% $11.08
2022-08-04 Wells Fargo $16 $11 -5 +13.8% $9.67
2022-07-21 Goldman Sachs Liana Baker $24 $10 -14 -19.4% $12.04
2022-07-19 Deutsche Bank Initiated $13 +48.1% $8.78
2022-07-11 Morgan Stanley $13 $12 -1 +38.1% $8.69
2022-06-02 Morgan Stanley Initiated $13 +16.3% $11.18
2022-04-29 Credit Suisse Initiated $14 +43.7% $9.74
2022-02-17 Williams Trading Gregory Williams Initiated $37 +221.2% $11.52
2022-02-16 Cowen & Co. Gregory Williams Initiated $37 +212.8% $11.83
2022-02-16 Wells Fargo Steven Cahall Initiated $16 +35.2% $11.83
2022-02-16 Atlantic Equities Hamilton Faber Initiated $13 +9.9% $11.83
2022-01-23 RBC Capital Kutgun Maral Initiated $23 +60.2% $14.36
2022-01-02 Wolfe Research John Janedis Initiated $17 +0.5% $16.91
2021-12-14 Pivotal Research Jeffrey Wlodarczak Initiated $22 +46.5% $15.02
2021-12-13 UBS John Hodulik Initiated $21 +39.3% $15.07
2021-12-07 Benchmark Co. Matthew Harrigan Initiated $30 +89.2% $15.86
2021-11-21 Loop Capital Markets Alan Gould Initiated $19 +12.2% $16.94
2021-11-04 Goldman Sachs Brett Feldman Initiated $24 +32.9% $18.06
2021-06-16 TD Securities Vince Valentini Initiated $43 +28.0% $33.60
2021-05-17 Bank of America Securities Jessica Reif Cohen Initiated $38 +4.4% $36.41

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.

14 Grade D
Profitability
0
Balance Sheet
0
Earnings Quality
39
Growth
29
Value
23
Momentum
33
Safety
15
Cash Flow
36
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. ATUS scores highest in Earnings Quality (39/100) and lowest in Profitability (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
0.85
Distress Zone
Piotroski F-Score
4/9
Beneish M-Score
-38.34
Unlikely Manipulator
Ohlson O-Score
165.92
Bankruptcy prob: 100.0%
High Risk
Credit Rating
B-
Score: 20.0/100
Trend: Improving
Earnings Quality
OCF/NI: -0.26x
Accruals: -35.8%
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. ATUS scores 0.85, 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. ATUS scores 4/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. 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. ATUS's score of -38.34 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. ATUS'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. ATUS receives an estimated rating of B- (score: 20.0/100), with a improving 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
-0.07x
PEG
0.00x
P/S
0.04x
P/B
-0.06x
P/FCF
4.02x
P/OCF
0.64x
EV/EBITDA
0.06x
EV/Revenue
-0.02x
EV/EBIT
0.23x
EV/FCF
-1.02x
Earnings Yield
-600.06%
FCF Yield
24.87%
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. ATUS 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
0.982
NI / EBT
×
Interest Burden
5.572
EBT / EBIT
×
EBIT Margin
-0.101
EBIT / Rev
×
Asset Turnover
0.517
Rev / Assets
×
Equity Multiplier
-11.913
Assets / Equity
=
ROE
338.8%
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. ATUS's ROE of 338.8% is driven by Asset Turnover (0.517), indicating efficient use of assets to generate revenue. A tax burden ratio of 0.98 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
$1.65
Median 1Y
$0.98
5th Pctile
$0.37
95th Pctile
$2.65
Ann. Volatility
63.5%
25th–75th percentile 5th–95th percentile Median path Historical
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 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 Q2'25 Q3'25 Q4'25 Q1'26 Current
ROE 1.4% 1.9% -1.0% -93.1% -83.8% -65.2% -30.0% -3.7% 0.6% 3.4% -11.9% -1.4% 12.7% 37.1% 23.1% 35.3% 60.4% 4.2% 1.4% 3.4% 3.39%
ROA 2.4% 3.2% 3.0% 2.7% 2.5% 1.9% 0.6% 0.1% -0.0% -0.1% 0.2% 0.0% -0.2% -0.5% -0.3% -0.5% -0.8% -5.8% -11.4% -28.4% -28.44%
ROIC 7.2% 7.7% 7.6% 7.3% 7.1% 6.6% 3.0% 1.1% 0.5% 0.0% 4.7% 5.1% 5.4% 5.3% 5.4% 5.2% 4.6% -0.5% 2.7% 68.0% 68.03%
ROCE 7.4% 8.6% 8.5% 8.1% 7.7% 7.0% 6.6% 6.1% 6.4% 6.6% 6.8% 6.7% 6.6% 6.1% 5.8% 5.5% 4.8% -0.5% 60.2% 1.0% 1.00%
Gross Margin 66.2% 67.2% 66.8% 47.8% 48.6% 48.7% 67.3% 48.2% 49.2% 50.2% 67.6% 67.0% 67.9% 68.1% 67.7% 68.8% 69.1% 69.7% 0.0% 0.0% 0.00%
Operating Margin 24.9% 26.8% 23.8% 21.3% 21.3% 19.7% 12.7% 19.8% 21.0% 21.4% 13.1% 17.5% 22.4% 20.0% 15.2% 16.0% 14.5% -55.3% 18.2% -1.1% -1.14%
Net Margin 7.9% 10.4% 10.0% 8.1% 4.3% 3.5% -8.2% 1.1% 3.4% 2.9% -5.1% -0.9% 0.7% -1.9% -2.4% -3.5% -4.5% -77.1% -3.3% -1.4% -1.40%
EBITDA Margin 40.8% 44.3% 42.4% 42.7% 37.2% 39.0% 36.6% 38.4% 41.9% 40.5% 38.5% 36.2% 40.6% 35.2% 37.0% 35.3% 33.5% -35.5% -4.1% -1.4% -1.44%
FCF Margin 18.7% 17.8% 16.1% 12.9% 10.8% 8.4% 4.7% 0.8% -1.6% -1.7% 1.3% 3.8% 3.8% 3.3% 1.7% -0.9% -0.2% -3.1% 1.9% 2.3% 2.28%
OCF Margin 29.5% 29.5% 28.3% 27.0% 26.6% 26.4% 24.5% 22.9% 20.7% 19.3% 19.8% 19.7% 18.4% 18.2% 17.7% 15.5% 16.8% 13.7% 14.3% 14.2% 14.24%
ROA 3Y Avg snapshot only -1.30%
ROIC Economic snapshot only 1.01%
Cash ROA snapshot only 1.01%
NOPAT Margin snapshot only -26.16%
Pretax Margin snapshot only -56.03%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 0.00%
SBC / Revenue snapshot only 0.33%
Valuation
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Current
P/E Ratio 19.85 8.86 7.41 6.20 5.10 4.13 10.72 65.26 -343.55 -67.31 27.78 194.42 -16.52 -6.80 -10.81 -7.86 -3.72 -0.61 -0.41 -0.17 -0.067
P/S Ratio 1.59 0.94 0.73 0.56 0.42 0.27 0.22 0.16 0.15 0.16 0.16 0.13 0.10 0.13 0.12 0.14 0.11 0.13 0.09 0.09 0.037
P/B Ratio -13.87 -8.30 -8.95 -6.90 -5.11 -3.22 -4.39 -3.28 -2.89 -3.13 -3.50 -2.83 -2.22 -2.68 -2.37 -2.64 -2.13 -2.41 -0.34 -0.34 -0.060
P/FCF 8.50 5.28 4.52 4.37 3.89 3.21 4.61 19.79 -9.34 -9.22 12.16 3.40 2.72 3.77 7.45 -14.93 -74.44 -4.20 4.77 4.02 4.021
P/OCF 5.38 3.18 2.57 2.09 1.58 1.02 0.88 0.71 0.71 0.83 0.81 0.66 0.56 0.69 0.70 0.90 0.68 0.95 0.63 0.64 0.644
EV/EBITDA 10.26 8.16 7.75 7.55 7.40 7.40 7.63 7.81 7.64 7.66 7.21 7.26 7.32 7.71 7.84 8.02 8.43 16.82 -0.32 0.06 0.064
EV/Revenue 4.27 3.58 3.36 3.21 3.08 2.98 2.97 2.95 2.98 3.01 2.87 2.85 2.85 2.90 2.92 2.97 2.97 3.03 -0.02 -0.02 -0.023
EV/EBIT 18.88 13.96 13.10 13.04 13.11 13.72 14.73 15.55 14.75 14.44 13.26 13.29 13.36 14.39 15.44 16.35 18.57 -165.32 0.39 0.23 0.232
EV/FCF 22.84 20.16 20.91 24.93 28.55 35.45 63.25 356.97 -189.78 -173.65 218.08 74.69 75.32 87.10 175.17 -317.47 -1937.90 -97.33 -1.25 -1.02 -1.024
Earnings Yield 5.0% 11.3% 13.5% 16.1% 19.6% 24.2% 9.3% 1.5% -0.3% -1.5% 3.6% 0.5% -6.1% -14.7% -9.3% -12.7% -26.9% -1.6% -2.4% -6.0% -6.00%
FCF Yield 11.8% 18.9% 22.1% 22.9% 25.7% 31.2% 21.7% 5.1% -10.7% -10.8% 8.2% 29.4% 36.8% 26.5% 13.4% -6.7% -1.3% -23.8% 21.0% 24.9% 24.87%
PEG Ratio snapshot only 0.002
EV/OCF snapshot only -0.164
EV/Gross Profit snapshot only -0.067
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Current
Current Ratio 0.32 0.32 0.29 0.29 0.29 0.29 0.64 0.64 0.64 0.64 0.36 0.36 0.36 0.36 0.32 0.32 0.32 0.32 0.56 0.56 0.564
Quick Ratio 0.32 0.32 0.29 0.29 0.29 0.29 0.64 0.64 0.64 0.64 0.36 0.36 0.36 0.36 0.32 0.32 0.32 0.32 0.56 0.56 0.564
Debt/Equity -23.65 -23.65 -32.67 -32.67 -32.67 -32.67 -56.50 -56.50 -56.50 -56.50 -60.02 -60.02 -60.02 -60.02 -53.94 -53.94 -53.94 -53.94 -0.11 -0.11 -0.109
Net Debt/Equity
Debt/Assets 0.81 0.81 0.81 0.81 0.81 0.81 0.80 0.80 0.80 0.80 0.79 0.79 0.79 0.79 0.80 0.80 0.80 0.80 0.21 0.21 0.209
Debt/EBITDA 6.51 6.09 6.12 6.27 6.44 6.78 7.16 7.47 7.35 7.34 6.89 7.01 7.14 7.46 7.59 7.72 8.19 16.26 0.39 -0.08 -0.081
Net Debt/EBITDA 6.44 6.03 6.07 6.23 6.39 6.73 7.08 7.38 7.26 7.25 6.81 6.93 7.05 7.37 7.51 7.64 8.11 16.09 -1.53 0.32 0.316
Interest Coverage 1.77 2.04 2.04 1.97 1.89 1.68 1.46 1.27 1.24 1.21 1.21 1.17 1.13 1.04 0.96 0.92 0.80 -0.09 -0.59 -62.43 -62.428
Equity Multiplier -29.25 -29.25 -40.52 -40.52 -40.52 -40.52 -70.84 -70.84 -70.84 -70.84 -75.62 -75.62 -75.62 -75.62 -67.56 -67.56 -67.56 -67.56 -0.52 -0.52 -0.522
Cash Ratio snapshot only 0.599
Debt Service Coverage snapshot only -225.821
Cash to Debt snapshot only 4.906
FCF to Debt snapshot only 0.774
Defensive Interval snapshot only 150.0 days
Efficiency & Turnover
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Current
Asset Turnover 0.30 0.30 0.30 0.30 0.30 0.29 0.29 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.27 0.52 0.52 0.517
Inventory Turnover
Receivables Turnover 22.15 22.46 23.76 23.62 23.50 23.07 24.96 24.63 24.27 24.08 25.53 25.41 25.18 24.93 25.96 25.67 25.40 25.06 25.72 25.46 25.456
Payables Turnover 4.16 4.23 3.72 4.17 4.63 5.05 4.05 3.98 3.91 3.84 3.97 3.56 3.13 2.72 3.04 2.96 2.90 2.82 4.65 6.21 6.207
DSO 16 16 15 15 16 16 15 15 15 15 14 14 14 15 14 14 14 15 14 14 14.3 days
DIO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 days
DPO 88 86 98 87 79 72 90 92 93 95 92 103 117 134 120 123 126 129 79 59 58.8 days
Cash Conversion Cycle -71 -70 -83 -72 -63 -56 -75 -77 -78 -80 -78 -88 -102 -120 -106 -109 -112 -115 -64 -44 -44.5 days
Fixed Asset Turnover snapshot only 0.989
Cash Velocity snapshot only 6.922
Capital Intensity snapshot only 0.141
Growth (YoY)
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 1.3% 2.8% 2.0% 1.1% 0.2% -3.0% -4.4% -5.1% -6.0% -5.1% -4.3% -3.4% -2.9% -3.0% -3.1% -3.7% -3.8% -4.2% -4.1% -4.0% -3.98%
Net Income 3.2% 9.1% 1.3% 28.3% 3.0% -40.2% -80.4% -97.4% -1.0% -1.0% -72.7% -74.3% -13.2% -6.5% -2.9% -26.6% -3.7% -10.1% -17.2% -28.7% -28.72%
EPS 4.4% 11.6% 1.7% 34.6% 5.3% -39.7% -80.4% -97.4% -1.0% -1.0% -72.7% -74.4% -13.0% -6.4% -2.9% -26.2% -3.7% -9.9% -16.8% -28.2% -28.24%
FCF 19.3% -3.4% -15.5% -40.2% -42.1% -54.0% -72.1% -93.9% -1.1% -1.2% -73.1% 3.5% 3.3% 2.9% 22.9% -1.2% -1.0% -1.9% 8.9% 3.3% 3.34%
EBITDA 2.6% 15.2% 10.9% 2.6% 0.3% -10.8% -14.3% -15.8% -12.1% -7.4% -1.9% 0.5% -2.8% -7.2% -9.3% -9.2% -13.0% -54.2% -80.8% -1.9% -1.94%
Op. Income 28.9% 31.1% 19.4% 6.9% -2.7% -16.7% -28.2% -28.0% -26.4% -17.5% -3.9% -4.1% -1.2% -5.7% -3.5% -2.9% -15.0% -1.1% -1.1% -2.7% -2.73%
OCF Growth snapshot only -11.60%
Asset Growth snapshot only -96.23%
Debt Growth snapshot only -99.01%
Shares Change snapshot only 1.63%
Growth (CAGR)
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 3Y 2.2% 2.3% 1.8% 1.4% 0.9% 0.2% -0.4% -1.0% -1.6% -1.8% -2.3% -2.5% -2.9% -3.7% -3.9% -4.1% -4.2% -4.1% -3.8% -3.7% -3.69%
Revenue 5Y 33.4% 15.7% 6.4% 0.1% -0.3% -0.7% -0.9% -1.3% -1.5% -1.7% -2.0% -2.3% -2.5% -2.8% -3.0% -3.04%
EPS 3Y 3.3% 1.3% 58.0% 37.3% 25.6% -41.5% -47.2% -79.2%
EPS 5Y 34.0% -40.3%
Net Income 3Y 2.7% 95.2% 38.8% 22.0% 11.9% -47.3% -50.4% -79.5%
Net Income 5Y 23.1% -45.1%
EBITDA 3Y 1.9% 3.4% 2.3% 0.9% -0.5% -2.1% -3.3% -4.0% -3.3% -1.6% -2.3% -4.6% -5.0% -8.5% -8.7% -8.4% -9.4% -26.7% -44.6%
EBITDA 5Y 32.4% 13.7% 4.2% -1.4% -1.8% -2.1% -2.7% -3.4% -4.2% -4.3% -4.2% -5.2% -16.6% -30.5%
Gross Profit 3Y 2.1% 2.2% 1.6% -1.0% -3.9% -7.1% -7.5% -7.8% -8.1% -8.2% -8.8% -6.6% -4.7% -3.2% -3.3% -1.1% 1.3% 4.5% -4.6% -16.4% -16.44%
Gross Profit 5Y 27.2% 10.3% 1.6% -4.3% -4.5% -4.9% -3.5% -2.4% -1.2% -1.3% -1.4% -1.4% -1.7% -7.5% -14.8% -14.84%
Op. Income 3Y 32.8% 25.8% 14.5% 10.3% 5.9% 3.1% -0.2% -1.4% -2.6% -3.5% -6.3% -9.6% -10.9% -13.5% -12.7% -12.5% -14.8%
Op. Income 5Y 52.8% 37.1% 20.6% 10.9% 6.4% 0.7% -1.5% -2.9% -3.1% -1.6% -2.3% -5.0%
FCF 3Y 17.9% 16.0% 6.2% -1.3% -6.7% -12.1% -27.6% -61.0% -60.1% -45.4% -43.0% -44.9% -54.8% -28.9% 35.0% 35.04%
FCF 5Y 25.6% -1.0% -34.4% -38.2% -23.5% -23.6% -24.4% -34.0% -39.0% -38.3% -38.27%
OCF 3Y 11.2% 9.3% 4.4% 1.6% 0.1% 0.1% -2.5% -6.2% -11.3% -14.9% -15.2% -16.9% -17.1% -18.1% -17.8% -20.3% -17.7% -22.8% -19.6% -17.8% -17.83%
OCF 5Y 40.8% 19.2% 9.1% -1.9% -4.8% -6.1% -6.9% -8.7% -8.6% -9.1% -12.3% -12.0% -16.4% -16.3% -17.4% -17.40%
Assets 3Y -1.4% -1.4% -0.4% -0.4% -0.4% -0.4% -0.4% -0.4% -0.4% -0.4% -1.5% -1.5% -1.5% -1.5% -1.5% -1.5% -1.5% -1.5% -67.1% -67.1% -67.12%
Assets 5Y -1.9% -1.6% -0.7% -0.7% -0.7% -1.0% -1.0% -1.0% -1.0% -1.5% -1.5% -1.5% -1.5% -48.6% -48.6% -48.61%
Equity 3Y
Book Value 3Y
Dividend 3Y
Growth Quality
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue Stability 0.91 0.96 0.99 0.98 0.93 0.68 0.65 0.59 0.06 0.00 0.10 0.24 0.42 0.52 0.61 0.72 0.79 0.88 0.95 0.98 0.983
Earnings Stability 0.80 0.82 0.95 0.91 0.79 0.76 0.55 0.39 0.31 0.14 0.02 0.01 0.11 0.16 0.19 0.33 0.43 0.57 0.68 0.60 0.603
Margin Stability 0.99 0.99 1.00 0.97 0.93 0.91 0.90 0.91 0.90 0.88 0.88 0.91 0.90 0.88 0.88 0.90 0.90 0.88 0.87 0.76 0.761
Rev. Growth Consistency 1.00 1.00 1.00 1.00 1.00 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
Earn. Growth Consistency 0.50 0.50 1.00 1.00 1.00 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
FCF Positive Streak 1 1 1 1 1 1 1 1 0 0 1 1 0 0 1 0 0 0 1 0 0
Earnings Persistence 0.50 0.50 0.50 0.89 0.99 0.84 0.50 0.50 0.20 0.20 0.50 0.50 0.50 0.50 0.20 0.20 0.50 0.50 0.50 0.50 0.500
Earnings Smoothness 0.00 0.00 0.22 0.75 0.97 0.50 0.00 0.00 0.00 0.00
ROE Trend
Gross Margin Trend 0.01 0.00 0.00 -0.04 -0.08 -0.13 -0.13 -0.11 -0.09 -0.06 -0.06 0.01 0.07 0.14 0.14 0.12 0.10 0.08 -0.09 -0.29 -0.285
FCF Margin Trend 0.04 0.02 0.00 -0.05 -0.06 -0.10 -0.13 -0.17 -0.16 -0.15 -0.09 -0.03 -0.01 -0.00 -0.01 -0.03 -0.01 -0.04 0.00 0.01 0.008
Sustainable Growth Rate 1.4% 1.9%
Internal Growth Rate 2.4% 3.3% 3.1% 2.8% 2.5% 2.0% 0.6% 0.1% 0.2% 0.0%
Cash Flow Quality
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Current
OCF/Net Income 3.69 2.79 2.88 2.96 3.23 4.04 12.17 91.45 -486.87 -81.02 34.33 294.66 -29.53 -9.84 -15.38 -8.71 -5.48 -0.64 -0.66 -0.26 -0.259
FCF/OCF 0.63 0.60 0.57 0.48 0.41 0.32 0.19 0.04 -0.08 -0.09 0.07 0.19 0.21 0.18 0.09 -0.06 -0.01 -0.23 0.13 0.16 0.160
FCF/Net Income snapshot only -0.041
CapEx/Revenue 10.9% 11.8% 12.2% 14.1% 15.8% 17.9% 19.8% 22.1% 22.3% 21.0% 18.5% 15.9% 14.6% 14.8% 16.0% 16.4% 17.0% 16.8% 12.4% 12.0% 11.96%
CapEx/Depreciation snapshot only 0.604
Accruals Ratio -0.06 -0.06 -0.06 -0.05 -0.05 -0.06 -0.06 -0.06 -0.06 -0.05 -0.05 -0.05 -0.05 -0.06 -0.05 -0.05 -0.05 -0.10 -0.19 -0.36 -0.358
Sloan Accruals snapshot only -0.064
Cash Flow Adequacy snapshot only 1.191
Dividends & Buybacks
Metric Trend 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 Q2'25 Q3'25 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 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
FCF Payout Ratio 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%
Total Payout Ratio 5.2% 3.6% 81.3% 33.0% 9.7% 0.0% 0.0% 0.0% 0.0% 0.0%
Div. Increase Streak
Chowder Number
Buyback Yield 26.3% 40.2% 11.0% 5.3% 1.9% 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 26.2% 40.1% 11.0% 5.3% 1.9% 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%
Total Shareholder Return 26.2% 40.1% 11.0% 5.3% 1.9% 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%
DuPont Factors
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Current
Tax Burden (NI/EBT) 0.76 0.77 0.76 0.76 0.76 0.76 0.38 0.08 -0.01 -0.09 0.45 0.13 3.32 0.98 1.25 0.99 0.74 0.96 0.97 0.98 0.982
Interest Burden (EBT/EBIT) 0.47 0.54 0.50 0.49 0.46 0.40 0.27 0.16 0.15 0.13 0.06 0.02 -0.01 -0.09 -0.05 -0.10 -0.26 12.24 3.75 5.57 5.572
EBIT Margin 0.23 0.26 0.26 0.25 0.24 0.22 0.20 0.19 0.20 0.21 0.22 0.21 0.21 0.20 0.19 0.18 0.16 -0.02 -0.06 -0.10 -0.101
Asset Turnover 0.30 0.30 0.30 0.30 0.30 0.29 0.29 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.27 0.52 0.52 0.517
Equity Multiplier 59.78 59.78 -33.96 -33.96 -33.96 -33.96 -51.64 -51.64 -51.64 -51.64 -73.09 -73.09 -73.09 -73.09 -71.38 -71.38 -71.38 -71.38 -11.91 -11.91 -11.913
Per Share
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Current
EPS (Diluted TTM) $1.72 $2.34 $2.19 $2.01 $1.81 $1.41 $0.43 $0.05 $-0.01 $-0.05 $0.12 $0.01 $-0.12 $-0.36 $-0.22 $-0.34 $-0.58 $-3.95 $-3.98 $-9.90 $-9.90
Book Value/Share $-2.46 $-2.50 $-1.81 $-1.81 $-1.81 $-1.81 $-1.05 $-1.04 $-1.05 $-1.04 $-0.93 $-0.92 $-0.92 $-0.92 $-1.02 $-1.01 $-1.00 $-1.00 $-4.88 $-4.85 $-10.94
Tangible Book/Share $-54.25 $-55.01 $-53.93 $-53.93 $-53.93 $-53.91 $-51.98 $-51.71 $-51.82 $-51.77 $-50.45 $-50.16 $-49.88 $-49.81 $-49.15 $-48.79 $-48.49 $-48.40 $-23.49 $-23.36 $-23.36
Revenue/Share $21.49 $22.10 $22.26 $22.14 $22.02 $21.61 $21.28 $20.90 $20.63 $20.45 $20.31 $20.10 $19.81 $19.58 $19.40 $19.05 $18.73 $18.44 $18.29 $18.00 $18.00
FCF/Share $4.02 $3.92 $3.58 $2.85 $2.38 $1.82 $1.00 $0.17 $-0.32 $-0.35 $0.27 $0.77 $0.75 $0.65 $0.32 $-0.18 $-0.03 $-0.57 $0.35 $0.41 $-0.19
OCF/Share $6.35 $6.53 $6.30 $5.97 $5.85 $5.70 $5.22 $4.79 $4.28 $3.94 $4.02 $3.96 $3.65 $3.56 $3.43 $2.95 $3.15 $2.53 $2.61 $2.56 $2.56
Cash/Share $0.60 $0.61 $0.43 $0.43 $0.43 $0.43 $0.67 $0.67 $0.67 $0.67 $0.66 $0.66 $0.66 $0.66 $0.56 $0.55 $0.55 $0.55 $2.61 $2.60 $2.22
EBITDA/Share $8.94 $9.69 $9.66 $9.42 $9.18 $8.71 $8.27 $7.89 $8.04 $8.04 $8.09 $7.90 $7.72 $7.37 $7.23 $7.06 $6.61 $3.32 $1.36 $-6.55 $-6.55
Debt/Share $58.19 $59.02 $59.10 $59.10 $59.10 $59.07 $59.23 $58.93 $59.05 $59.00 $55.72 $55.40 $55.09 $55.01 $54.84 $54.45 $54.12 $54.01 $0.53 $0.53 $0.53
Net Debt/Share $57.59 $58.41 $58.66 $58.66 $58.66 $58.64 $58.56 $58.26 $58.38 $58.33 $55.05 $54.74 $54.43 $54.36 $54.29 $53.90 $53.57 $53.46 $-2.08 $-2.07 $-2.07
Academic Models
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Current
Altman Z-Score 0.854
Altman Z-Prime snapshot only -16.695
Piotroski F-Score 7 6 6 6 6 4 6 6 5 5 4 4 3 3 3 3 3 3 4 4 4
Beneish M-Score -2.83 -2.78 -2.88 -2.63 -2.64 -2.64 -2.87 -2.93 -2.89 -2.88 -2.81 -2.75 -2.73 -2.74 -2.80 -2.79 -2.82 -3.01 -27.26 -38.34 -38.342
Ohlson O-Score snapshot only 165.918
Net-Net WC snapshot only $-67.40
Credit
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Current
Credit Rating snapshot only B-
Credit Score 18.38 20.97 19.99 17.20 15.75 15.65 14.89 18.68 17.63 17.67 17.56 17.40 17.49 17.68 15.09 13.76 12.99 10.37 20.00 20.00 20.000
Credit Grade snapshot only 16
Credit Trend snapshot only 6.243
Implied Spread (bps) snapshot only 900.000
Industry Credit Rank snapshot only 39
Sector Credit Rank snapshot only 36

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