— Know what they know.
Not Investment Advice

BIGC NASDAQ

BigCommerce Holdings, Inc.
1W: -0.7% 1M: -10.5% 3M: -9.7% 1Y: -19.2% 3Y: -75.0% 5Y: -93.0%
$4.78
Last traded 2025-08-26 — delisted
NASDAQ · Technology · Software - Application · $385.9M mcap · 66M float · 1.28% daily turnover · Short 35% 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.

NARROW EDGE
56.2 / 100
NoneWeakNarrowWide
Primary source: Intangible Assets  ·  ROIC: -10.0%  ·  5Y Avg: -125.8%
Cost Advantage
58
Intangibles
77
Switching Cost
49
Network Effect
59
Scale
28
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. BIGC has a Narrow competitive edge (56.2/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Intangible Assets. Negative ROIC of -10.0% indicates the company is currently destroying value, though this may reflect a growth investment phase.

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
Analyst Recommendations
Strong Buy: 0Buy: 8Hold: 10Sell: 3Strong Sell: 0
Rating Summary
ConsensusHold
Avg Target$—
Analysts0
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2024-10-03 Stifel Nicolaus Parker Lane $60 $8 -52 +43.0% $5.59
2024-08-29 Bank of America Securities Koji Ikeda Initiated $6 +3.6% $5.79
2024-04-15 Barclays Raimo Lenschow $10 $7 -3 +12.7% $6.21
2024-03-25 BOCOM International Holdings Company Koji Ikeda Initiated $8 +7.8% $6.96
2023-02-07 Piper Sandler $16 $12 -4 +0.5% $11.94
2023-01-10 Barclays $20 $10 -10 +13.0% $8.85
2022-12-19 Jefferies Samad Samana Initiated $10 +12.7% $8.43
2022-12-19 Morgan Stanley $19 $11 -8 +23.6% $8.90
2022-12-16 Piper Sandler $32 $16 -16 +76.4% $9.07
2022-11-29 Needham Scott Berg $40 $20 -20 +142.9% $8.23
2022-08-08 Barclays $22 $20 -2 +2.6% $19.50
2022-07-14 Morgan Stanley $21 $19 -2 +6.0% $17.93
2022-05-03 Morgan Stanley Initiated $21 +11.8% $18.79
2022-05-03 Barclays Initiated $22 +17.1% $18.79
2022-04-25 Piper Sandler $40 $32 -8 +84.8% $17.32
2022-02-28 Piper Sandler Clarke Jeffries Initiated $40 +83.1% $21.85
2022-02-28 Goldman Sachs Gabriela Borges Initiated $29 +32.7% $21.85
2022-02-28 Needham Scott Berg Initiated $40 +83.1% $21.85
2022-02-10 Stifel Nicolaus Parker Lane Initiated $60 +93.5% $31.01
2021-12-21 Wedbush Ygal Arounian Initiated $50 +28.7% $38.84
2021-05-11 Citigroup Drew Foster Initiated $55 +28.7% $42.74

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.

31 Grade D
Profitability
27
Balance Sheet
31
Earnings Quality
31
Growth
70
Value
11
Momentum
67
Safety
0
Cash Flow
53
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. BIGC scores highest in Growth (70/100) and lowest in Safety (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
-0.64
Distress Zone
Piotroski F-Score
4/9
Beneish M-Score
-3.34
Unlikely Manipulator
Ohlson O-Score
-4.46
Bankruptcy prob: 1.1%
Low Risk
Credit Rating
CCC
Score: 17.1/100
Trend: Stable
Earnings Quality
OCF/NI: -2.97x
Accruals: -18.7%
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. BIGC scores -0.64, 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. BIGC 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. BIGC's score of -3.34 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. BIGC's implied 1.1% bankruptcy probability is well within safe territory. 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. BIGC receives an estimated rating of CCC (score: 17.1/100), with a stable 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
-16.02x
PEG
-4.86x
P/S
0.71x
P/B
5.22x
P/FCF
11.34x
P/OCF
8.33x
EV/EBITDA
108.90x
EV/Revenue
1.16x
EV/EBIT
-37.88x
EV/FCF
12.07x
Earnings Yield
-4.04%
FCF Yield
8.82%
Shareholder Yield
0.03%
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. BIGC 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
1.077
NI / EBT
×
Interest Burden
1.334
EBT / EBIT
×
EBIT Margin
-0.031
EBIT / Rev
×
Asset Turnover
1.069
Rev / Assets
×
Equity Multiplier
8.925
Assets / Equity
=
ROE
-42.0%
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. BIGC's ROE of -42.0% is driven by financial leverage (equity multiplier: 8.93x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 1.08 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 1271 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$4.59
Median 1Y
$2.03
5th Pctile
$0.62
95th Pctile
$6.62
Ann. Volatility
73.9%
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 -21.1% 2.8% -43.2% -59.2% -74.7% -79.5% -1.5% -1.4% -1.1% -1.0% -1.8% -1.4% -1.2% -78.1% -91.8% -71.3% -61.5% -45.4% -53.2% -42.0% -41.97%
ROA -16.6% -34.0% -18.4% -25.3% -31.9% -33.9% -27.2% -24.3% -20.3% -18.4% -14.1% -10.7% -9.0% -6.1% -6.9% -5.4% -4.6% -3.4% -6.0% -4.7% -4.70%
ROIC -2.7% -3.4% -69.1% -82.7% -95.8% -98.5% -83.9% -84.0% -79.1% -77.3% -54.1% -42.6% -37.1% -34.8% -43.4% -37.4% -30.4% -10.8% -20.1% -10.0% -9.96%
ROCE -19.3% -24.2% -15.5% -21.2% -26.7% -28.4% -34.9% -31.3% -26.0% -21.4% -12.8% -8.6% -6.5% -4.6% -8.3% -4.9% -2.7% -0.6% -3.9% -5.3% -5.29%
Gross Margin 79.2% 79.1% 74.4% 74.1% 75.3% 75.8% 74.5% 75.7% 75.1% 75.6% 77.5% 74.0% 72.8% 76.3% 77.6% 79.4% 79.0% 78.4% 78.3% 76.7% 76.75%
Operating Margin -25.0% -36.0% -52.1% -35.6% -39.0% -33.6% -32.6% -33.0% -27.7% -28.4% -6.8% -10.2% -16.5% -23.0% -0.9% -2.9% -8.0% -0.5% -7.4% 6.6% 6.64%
Net Margin -24.9% -36.5% -52.8% -56.1% -58.1% -41.9% -45.5% -30.8% -25.3% -26.0% -3.8% -8.0% -13.8% -8.4% -2.7% -0.4% -9.9% -2.6% -9.3% 4.3% 4.29%
EBITDA Margin -23.4% -32.3% -49.0% -50.5% -52.8% -36.6% -41.0% -26.2% -20.8% -11.3% 9.5% -3.0% -9.0% -1.7% 4.7% 8.5% -1.8% 3.2% -3.7% 6.6% 6.64%
FCF Margin -16.5% -19.0% -19.8% -22.4% -24.7% -37.1% -33.9% -32.7% -21.7% -14.9% -9.2% -3.4% -4.3% 7.0% 6.8% 7.1% 7.4% 8.3% 4.8% 9.6% 9.61%
OCF Margin -15.1% -17.6% -18.3% -20.7% -22.7% -35.2% -32.0% -31.0% -20.4% -13.5% -7.8% -2.1% -3.0% 8.2% 7.9% 9.0% 9.4% 10.8% 8.0% 13.1% 13.08%
ROE 3Y Avg snapshot only -97.79%
ROE 5Y Avg snapshot only -1.29%
ROA 3Y Avg snapshot only -7.38%
ROIC Economic snapshot only -3.21%
Cash ROA snapshot only 14.69%
Cash ROIC snapshot only 71.15%
CROIC snapshot only 52.24%
NOPAT Margin snapshot only -1.83%
Pretax Margin snapshot only -4.08%
R&D / Revenue snapshot only 20.72%
SGA / Revenue snapshot only 54.56%
SBC / Revenue snapshot only 6.48%
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 -100.06 -63.82 -32.92 -15.10 -8.93 -7.71 -4.61 -5.30 -7.12 -7.88 -11.47 -10.79 -15.18 -16.38 -17.57 -21.63 -21.76 -27.73 -19.33 -24.76 -16.022
P/S Ratio 25.68 18.24 11.48 6.64 4.58 4.01 2.31 2.33 2.55 2.50 2.40 1.66 1.92 1.38 1.43 1.36 1.17 1.09 1.09 1.09 0.709
P/B Ratio 21.15 16.67 18.25 11.48 8.56 7.87 14.13 14.51 16.29 16.29 29.05 20.68 24.45 17.84 14.23 13.61 11.81 11.11 9.50 9.60 5.215
P/FCF -155.40 -95.91 -57.89 -29.58 -18.53 -10.80 -6.82 -7.12 -11.74 -16.78 -26.10 -49.13 -45.25 19.64 21.08 19.01 15.69 13.15 22.85 11.34 11.342
P/OCF 16.76 18.09 15.10 12.36 10.05 13.64 8.33 8.328
EV/EBITDA -104.87 -66.20 -35.17 -16.03 -9.41 -8.11 -5.50 -6.39 -8.72 -10.83 -23.30 -32.22 -66.61 -166.58 -72.87 216.91 53.72 33.53 80.92 108.90 108.897
EV/Revenue 24.54 17.22 11.25 6.42 4.38 3.82 2.48 2.49 2.71 2.66 2.66 1.91 2.17 1.62 1.55 1.48 1.29 1.22 1.16 1.16 1.160
EV/EBIT -98.19 -61.05 -32.31 -14.74 -8.62 -7.40 -5.01 -5.74 -7.69 -9.33 -17.21 -19.04 -29.10 -31.15 -24.74 -40.31 -64.09 -285.88 -50.37 -37.88 -37.878
EV/FCF -148.49 -90.50 -56.71 -28.62 -17.72 -10.29 -7.32 -7.62 -12.48 -17.83 -28.92 -56.59 -51.06 23.10 22.96 20.79 17.38 14.65 24.34 12.07 12.075
Earnings Yield -1.0% -1.6% -3.0% -6.6% -11.2% -13.0% -21.7% -18.9% -14.0% -12.7% -8.7% -9.3% -6.6% -6.1% -5.7% -4.6% -4.6% -3.6% -5.2% -4.0% -4.04%
FCF Yield -0.6% -1.0% -1.7% -3.4% -5.4% -9.3% -14.7% -14.0% -8.5% -6.0% -3.8% -2.0% -2.2% 5.1% 4.7% 5.3% 6.4% 7.6% 4.4% 8.8% 8.82%
EV/OCF snapshot only 8.866
EV/Gross Profit snapshot only 1.485
Shareholder Yield snapshot only 0.03%
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 5.54 5.54 7.24 7.24 7.24 7.24 4.75 4.75 4.75 4.75 4.83 4.83 4.83 4.83 2.85 2.85 2.85 2.85 1.98 1.98 1.981
Quick Ratio 5.46 5.46 7.24 7.24 7.24 7.24 4.75 4.75 4.75 4.75 4.83 4.83 4.83 4.83 2.85 2.85 2.85 2.85 1.98 1.98 1.981
Debt/Equity 0.07 0.07 2.52 2.52 2.52 2.52 7.67 7.67 7.67 7.67 13.72 13.72 13.72 13.72 6.61 6.61 6.61 6.61 4.21 4.21 4.206
Net Debt/Equity -0.94 -0.94 -0.37 -0.37 -0.37 -0.37 1.02 1.02 1.02 1.02 3.14 3.14 3.14 3.14 1.27 1.27 1.27 1.27 0.62 0.62 0.621
Debt/Assets 0.06 0.06 0.63 0.63 0.63 0.63 0.74 0.74 0.74 0.74 0.79 0.79 0.79 0.79 0.65 0.65 0.65 0.65 0.54 0.54 0.536
Debt/EBITDA -0.38 -0.31 -4.96 -3.63 -2.89 -2.73 -2.79 -3.15 -3.86 -4.80 -9.93 -18.56 -33.12 -108.93 -31.07 96.37 27.14 17.90 33.63 44.81 44.807
Net Debt/EBITDA 4.87 3.95 0.73 0.54 0.43 0.40 -0.37 -0.42 -0.51 -0.64 -2.27 -4.25 -7.58 -24.93 -5.98 18.53 5.22 3.44 4.96 6.61 6.611
Interest Coverage -37.53 -97.50 -92.44 -67.80 -58.58 -49.58 -48.82 -43.49 -35.98 -29.51 -16.56 -11.08 -8.41 -4.23 -3.46 -1.56 -0.69 -0.14 -0.77 -2.03 -2.025
Equity Multiplier 1.28 1.28 4.02 4.02 4.02 4.02 10.38 10.38 10.38 10.38 17.39 17.39 17.39 17.39 10.20 10.20 10.20 10.20 7.85 7.85 7.846
Cash Ratio snapshot only 1.304
Debt Service Coverage snapshot only 0.704
Cash to Debt snapshot only 0.852
FCF to Debt snapshot only 0.201
Defensive Interval snapshot only 252.3 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 0.65 1.19 0.53 0.58 0.62 0.65 0.54 0.55 0.57 0.58 0.67 0.69 0.71 0.72 0.85 0.85 0.86 0.87 1.05 1.07 1.069
Inventory Turnover 10.25 12.44 25.99 30.20 33.77 36.52
Receivables Turnover 7.80 10.31 7.01 7.63 8.24 8.66 6.09 6.21 6.37 6.49 6.91 7.10 7.24 7.37 7.76 7.80 7.87 7.92 6.98 7.07 7.072
Payables Turnover 6.61 8.70 6.93 8.05 9.00 9.73 9.19 9.24 9.49 9.69 9.90 10.36 10.83 10.93 11.00 10.48 9.87 9.71 8.62 9.00 8.996
DSO 47 35 52 48 44 42 60 59 57 56 53 51 50 50 47 47 46 46 52 52 51.6 days
DIO 36 29 14 12 11 10 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 days
DPO 55 42 53 45 41 37 40 40 38 38 37 35 34 33 33 35 37 38 42 41 40.6 days
Cash Conversion Cycle 27 23 13 15 15 15 20 19 19 19 16 16 17 16 14 12 9 8 10 11 11.0 days
Fixed Asset Turnover snapshot only 16.458
Cash Velocity snapshot only 2.458
Capital Intensity snapshot only 0.890
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 4.0% 1.7% 84.7% 44.7% 37.1% 26.9% 19.0% 13.0% 9.6% 10.9% 11.7% 11.1% 10.9% 7.6% 5.3% 4.1% 3.0% 2.8% 3.5% 3.55%
Net Income -4.2% -2.1% -2.1% -1.9% -1.5% -82.5% -18.9% 21.2% 33.1% 53.8% 60.8% 60.6% 70.6% 58.2% 57.1% 56.0% 51.9% 28.4% 27.3% 27.30%
EPS -2.6% -1.9% -2.0% -1.8% -1.4% -76.4% -16.2% 23.0% 34.8% 55.2% 62.1% 62.0% 71.5% 58.9% 58.3% 56.7% 53.7% 31.8% 30.4% 30.38%
FCF -4.8% -3.2% -1.3% -1.2% -1.7% -1.2% -73.4% 0.8% 56.0% 69.9% 88.5% 78.2% 1.5% 1.8% 3.2% 2.8% 21.6% -27.4% 39.5% 39.46%
EBITDA -4.5% -2.1% -2.2% -1.9% -1.5% -78.7% -15.9% 24.7% 42.9% 71.9% 83.0% 88.3% 95.6% 79.9% 1.1% 1.8% 4.8% 1.7% 61.4% 61.38%
Op. Income -4.6% -2.2% -1.8% -1.4% -93.5% -29.1% -8.0% 12.2% 16.6% 26.1% 41.9% 46.3% 48.4% 42.5% 37.1% 41.2% 77.7% 61.1% 77.6% 77.59%
OCF Growth snapshot only 50.88%
Asset Growth snapshot only -9.26%
Equity Growth snapshot only 17.94%
Debt Growth snapshot only -24.96%
Shares Change snapshot only 4.42%
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 95.7% 55.1% 34.9% 22.0% 18.5% 14.8% 11.9% 9.3% 7.8% 7.0% 6.8% 6.79%
Revenue 5Y 53.6% 32.8% 21.8% 21.77%
EPS 3Y
EPS 5Y
Net Income 3Y
Net Income 5Y
EBITDA 3Y
EBITDA 5Y
Gross Profit 3Y 93.0% 54.3% 33.3% 20.1% 16.7% 13.5% 11.9% 10.5% 9.5% 8.8% 8.1% 8.09%
Gross Profit 5Y 53.7% 33.3% 21.7% 21.70%
Op. Income 3Y
Op. Income 5Y
FCF 3Y
FCF 5Y
OCF 3Y
OCF 5Y
Assets 3Y 1.0% 17.1% 17.1% 17.1% 17.1% -15.1% -15.1% -15.1% -15.1% -13.3% -13.3% -13.31%
Assets 5Y 43.4% 2.2% 2.2% 2.22%
Equity 3Y -51.0% -51.0% -51.0% -51.0% -37.7% -37.7% -37.7% -37.7% -4.8% -4.8% -4.84%
Book Value 3Y -52.7% -52.5% -52.5% -52.4% -39.5% -39.5% -39.3% -39.7% -7.9% -8.1% -8.10%
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 0.96 0.95 0.95 0.95 0.89 0.90 0.92 0.94 0.94 0.95 0.96 0.97 0.84 0.85 0.87 0.872
Earnings Stability 0.97 1.00 0.90 0.44 0.61 0.24 0.04 0.01 0.05 0.00 0.08 0.23 0.02 0.09 0.24 0.238
Margin Stability 0.97 0.98 0.98 0.98 0.97 0.98 0.98 0.98 0.98 0.98 0.99 0.98 0.98 0.98 0.98 0.982
Rev. Growth Consistency 0.00 0.50 0.50 0.50 0.50 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 1.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 0
Earnings Persistence 0.50 0.50 0.92 0.92 0.87 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.89 0.89 0.891
Earnings Smoothness
ROE Trend -2.73 -2.28 -1.70 -1.43 -0.72 -0.17 0.01 0.46 1.99 1.70 1.41 1.18 1.18 0.89 0.885
Gross Margin Trend -0.04 -0.03 -0.02 -0.02 -0.02 -0.00 -0.00 -0.00 0.00 -0.00 0.01 0.03 0.03 0.03 0.02 0.020
FCF Margin Trend -0.19 -0.18 -0.12 -0.01 0.13 0.18 0.24 0.19 0.33 0.28 0.25 0.20 0.12 0.06 0.08 0.077
Sustainable Growth Rate
Internal Growth Rate
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 0.59 0.61 0.53 0.47 0.44 0.68 0.64 0.71 0.57 0.43 0.37 0.14 0.24 -0.98 -0.97 -1.43 -1.76 -2.76 -1.42 -2.97 -2.973
FCF/OCF 1.10 1.08 1.08 1.08 1.09 1.05 1.06 1.06 1.06 1.10 1.17 1.57 1.40 0.85 0.86 0.79 0.79 0.76 0.60 0.73 0.734
FCF/Net Income snapshot only -2.183
OCF/EBITDA snapshot only 12.283
CapEx/Revenue 1.4% 1.5% 1.5% 1.7% 2.0% 1.9% 1.9% 1.7% 1.3% 1.4% 1.4% 1.2% 1.2% 1.2% 1.1% 1.8% 2.0% 2.6% 3.2% 3.5% 3.48%
CapEx/Depreciation snapshot only 1.411
Accruals Ratio -0.07 -0.13 -0.09 -0.13 -0.18 -0.11 -0.10 -0.07 -0.09 -0.11 -0.09 -0.09 -0.07 -0.12 -0.14 -0.13 -0.13 -0.13 -0.14 -0.19 -0.187
Sloan Accruals snapshot only -0.202
Cash Flow Adequacy snapshot only 3.763
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 0.6% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.1% 0.1% 0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Dividend/Share $0.36 $0.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.01 $0.01 $0.01 $0.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Payout Ratio
FCF Payout Ratio 3.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Total Payout Ratio
Div. Increase Streak 0 0 0 0 0 0
Chowder Number 0.00
Buyback Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.3% 0.3% 0.3% 0.7% 0.2% 0.3% 0.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.03%
Net Buyback Yield -1.5% -1.9% -0.4% -0.5% -0.6% -0.5% -0.0% -0.0% -0.0% -0.2% -0.2% -0.2% -0.2% -0.1% 0.1% -0.1% -0.2% -0.3% -0.3% 0.0% 0.03%
Total Shareholder Return -0.9% -1.6% -0.4% -0.5% -0.6% -0.5% -0.0% -0.0% -0.0% -0.2% -0.1% -0.0% -0.1% 0.1% 0.1% -0.1% -0.2% -0.3% -0.3% 0.0% 0.03%
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) 1.00 1.01 1.00 1.00 1.00 1.00 1.00 1.00 1.01 1.01 1.00 1.00 1.00 1.01 1.04 1.06 1.08 1.11 1.06 1.08 1.077
Interest Burden (EBT/EBIT) 1.03 1.01 1.00 1.01 1.01 1.01 1.01 1.01 1.01 1.10 1.35 1.53 1.70 1.61 1.24 1.60 2.46 8.36 2.30 1.33 1.334
EBIT Margin -0.25 -0.28 -0.35 -0.44 -0.51 -0.52 -0.49 -0.43 -0.35 -0.28 -0.15 -0.10 -0.07 -0.05 -0.06 -0.04 -0.02 -0.00 -0.02 -0.03 -0.031
Asset Turnover 0.65 1.19 0.53 0.58 0.62 0.65 0.54 0.55 0.57 0.58 0.67 0.69 0.71 0.72 0.85 0.85 0.86 0.87 1.05 1.07 1.069
Equity Multiplier 1.28 -8.21 2.34 2.34 2.34 2.34 5.60 5.60 5.60 5.60 12.89 12.89 12.89 12.89 13.32 13.32 13.32 13.32 8.93 8.93 8.925
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) $-0.65 $-0.79 $-1.07 $-1.45 $-1.81 $-1.92 $-1.90 $-1.69 $-1.40 $-1.25 $-0.85 $-0.64 $-0.53 $-0.36 $-0.35 $-0.27 $-0.23 $-0.17 $-0.24 $-0.19 $-0.19
Book Value/Share $3.07 $3.04 $1.94 $1.91 $1.89 $1.88 $0.62 $0.62 $0.61 $0.61 $0.33 $0.33 $0.33 $0.33 $0.43 $0.42 $0.42 $0.41 $0.48 $0.48 $0.57
Tangible Book/Share $3.07 $3.04 $0.85 $0.84 $0.83 $0.83 $-0.43 $-0.43 $-0.42 $-0.42 $-0.70 $-0.70 $-0.69 $-0.69 $-0.46 $-0.46 $-0.46 $-0.44 $-0.29 $-0.29 $-0.29
Revenue/Share $2.53 $2.78 $3.08 $3.30 $3.54 $3.69 $3.78 $3.84 $3.90 $3.95 $4.06 $4.15 $4.19 $4.24 $4.29 $4.25 $4.28 $4.21 $4.20 $4.21 $4.23
FCF/Share $-0.42 $-0.53 $-0.61 $-0.74 $-0.87 $-1.37 $-1.28 $-1.26 $-0.85 $-0.59 $-0.37 $-0.14 $-0.18 $0.30 $0.29 $0.30 $0.32 $0.35 $0.20 $0.40 $0.41
OCF/Share $-0.38 $-0.49 $-0.56 $-0.68 $-0.80 $-1.30 $-1.21 $-1.19 $-0.80 $-0.53 $-0.32 $-0.09 $-0.13 $0.35 $0.34 $0.38 $0.40 $0.46 $0.34 $0.55 $0.55
Cash/Share $3.11 $3.07 $5.60 $5.52 $5.47 $5.44 $4.11 $4.09 $4.06 $4.03 $3.54 $3.53 $3.49 $3.47 $2.30 $2.26 $2.26 $2.21 $1.73 $1.71 $1.91
EBITDA/Share $-0.59 $-0.72 $-0.99 $-1.32 $-1.65 $-1.74 $-1.70 $-1.50 $-1.21 $-0.97 $-0.46 $-0.25 $-0.14 $-0.04 $-0.09 $0.03 $0.10 $0.15 $0.06 $0.04 $0.04
Debt/Share $0.22 $0.22 $4.88 $4.81 $4.77 $4.74 $4.74 $4.72 $4.68 $4.64 $4.60 $4.57 $4.52 $4.50 $2.84 $2.80 $2.80 $2.73 $2.03 $2.01 $2.01
Net Debt/Share $-2.88 $-2.85 $-0.72 $-0.71 $-0.70 $-0.70 $0.63 $0.63 $0.62 $0.62 $1.05 $1.05 $1.04 $1.03 $0.55 $0.54 $0.54 $0.53 $0.30 $0.30 $0.30
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 -0.643
Altman Z-Prime snapshot only -3.271
Piotroski F-Score 2 5 4 4 3 3 3 3 3 3 5 4 4 6 5 5 5 5 5 4 4
Beneish M-Score -2.42 2.29 2.13 1.96 2.19 -2.70 -2.56 -2.62 -2.71 -3.07 -3.08 -2.99 -3.26 -2.98 -2.99 -3.00 -2.96 -3.19 -3.34 -3.342
Ohlson O-Score snapshot only -4.457
Net-Net WC snapshot only $-0.67
EVA snapshot only $-12728310.00
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 CCC
Credit Score 59.21 59.51 46.33 38.28 33.18 28.71 22.50 22.43 26.69 26.66 26.95 26.80 26.87 28.97 25.92 17.27 17.41 17.96 15.46 17.09 17.094
Credit Grade snapshot only 17
Credit Trend snapshot only -0.175
Implied Spread (bps) snapshot only 1200.000
Industry Credit Rank snapshot only 7
Sector Credit Rank snapshot only 4

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