Also trades as: BORR.OL (OSL) · $vol 1M

$4.08

+0.12 (+3.16%)

Weekly Expected Move ±8.9%

$4 $4 $4 $5 $5

NYSE · Energy · Oil & Gas Drilling · Tech Score Strong Sell · Power 32 · $1.2B mcap · 225M float · 2.82% daily turnover · Short 53% of daily vol

Credit Risk of going bust: higher than 82% of companies Debt: 67.1% of company value Bonds: none of note held by US funds details ▾

If the stock fell to about $0.52 (down 87%), Borr Drilling Limited would be worth roughly what it owes.
Total debt $2.49B against a stock market value of $1.22B.
Distance to default 2.44 (Merton model): prices to 2026-10-26, balance sheet 2026-06-30, debt counted $1.24B (short-term plus half of long-term), stock volatility 53.8%; Altman Z'' 0.01. A ranking and a back-test, not a forecast.
US fund filings (SEC N-PORT) show under $25M of this company's bonds, so there is no bond page. Its debt may be bank loans or privately placed. How these are computed.

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

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

39.1 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 5.2% · 5Y Avg: -1.1%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale ★

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. BORR has No discernible competitive edge (39.1/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. ROIC of 5.2% suggests modest returns relative to capital deployed.

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

Low

Avg Target

High

Based on 1 analyst since Aug 11, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 0Hold: 4Sell: 0Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$3.55

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-08-17	SEB Enskilda	—	$2	$4	+1	-19.9%	$4.43
2026-06-30	Capital One Financial	—	Initiated	$6	—	+45.3%	$4.13
2025-09-01	SEB Enskilda	—	Initiated	$2	—	-17.5%	$2.91
2024-05-23	Evercore ISI	James West	Initiated	$9	—	+39.3%	$6.46

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-

Oct 27, 2026

DCF

ROE

ROA

D/E

P/E

P/B

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. BORR receives an overall rating of C-. Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), D/E (1/5), P/E (1/5).

Rating Change History

Date	From	To
2026-08-13	C	C-
2026-08-04	C+	C
2026-07-01	C	C+
2026-05-26	B-	C
2026-05-18	C+	B-
2026-05-04	B-	C+
2026-04-22	B	B-
2026-04-01	C+	B
2026-02-23	D+	C+
2026-02-20	B-	D+

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

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

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. BORR scores highest in Value (57/100) and lowest in Profitability (7/100). 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

0.27

Distress Zone

Piotroski F-Score

3/9

✗ ✓ ✗ ✓ ✗ ✓ ✗ ✗ ✗

Beneish M-Score

-1.72

Possible Manipulator

Ohlson O-Score

-5.34

Bankruptcy prob: 0.5%

Low Risk

Credit Rating

B-

Score: 23.1/100

Trend: Deteriorating

Earnings Quality

—

OCF/NI: -0.57x

Accruals: -10.7%

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. BORR scores 0.27, 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. BORR 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. BORR's score of -1.72 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. 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. BORR's implied 0.5% 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. BORR receives an estimated rating of B- (score: 23.1/100), 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

-5.24x

PEG

0.01x

P/S

1.23x

P/B

1.30x

P/FCF

-8.76x

P/OCF

9.30x

EV/EBITDA

9.69x

EV/Revenue

3.48x

EV/EBIT

17.38x

EV/FCF

-24.37x

Earnings Yield

-18.95%

FCF Yield

-11.41%

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. BORR 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

1.215

NI / EBT

Interest Burden

-0.975

EBT / EBIT

EBIT Margin

0.200

EBIT / Rev

Asset Turnover

0.288

Rev / Assets

Equity Multiplier

3.570

Assets / Equity

ROE

-24.4%

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. BORR's ROE of -24.4% is driven by financial leverage (equity multiplier: 3.57x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 1.21 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.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

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

$3.96

Median 1Y

$2.04

5th Pctile

$0.34

95th Pctile

$12.26

Ann. Volatility

103.7%

Analyst Target

$3.55

25th–75th percentile 5th–95th percentile Median path Historical Analyst target

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees

2,030

-2.7% YoY

Revenue / Employee

$502,857

Rev: $1,020,800,000

Profit / Employee

$22,167

NI: $45,000,000

SGA / Employee

$24,828

Avg labor cost proxy

Scaling Efficiency

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	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	Q2'26	Current
ROE	-20.6%	-20.0%	-20.0%	-35.2%	-34.3%	-32.8%	-28.0%	-10.2%	-3.0%	2.3%	4.6%	7.9%	8.8%	8.3%	5.2%	5.4%	7.1%	4.3%	3.3%	-24.4%	-24.37%
ROA	-6.5%	-6.2%	-6.0%	-9.6%	-9.9%	-9.6%	-7.9%	-2.8%	-0.9%	0.7%	1.4%	2.4%	2.6%	2.5%	1.5%	1.7%	2.2%	1.4%	1.0%	-6.8%	-6.83%
ROIC	-2.9%	-2.5%	-1.7%	-4.8%	-4.0%	-3.4%	-1.3%	4.5%	-12.1%	3.8%	6.0%	8.3%	8.6%	7.2%	5.9%	6.4%	7.8%	5.6%	4.3%	5.2%	5.19%
ROCE	-3.5%	-3.1%	-3.3%	-15.4%	-14.2%	-6.6%	-3.3%	3.7%	6.4%	7.9%	8.6%	10.3%	10.7%	11.4%	10.5%	10.5%	10.7%	9.5%	8.9%	5.9%	5.87%
Gross Margin	61.1%	47.3%	64.0%	72.0%	72.9%	81.0%	83.6%	85.1%	84.1%	86.0%	86.4%	88.3%	86.8%	86.4%	83.4%	86.3%	40.1%	31.4%	24.2%	24.6%	24.62%
Operating Margin	-11.9%	-18.8%	-15.0%	-1.2%	3.6%	19.9%	26.7%	31.9%	33.3%	36.6%	36.3%	38.4%	34.6%	38.4%	27.8%	36.0%	35.4%	25.9%	18.6%	0.1%	0.13%
Net Margin	-44.7%	-66.7%	-62.6%	-1.6%	-50.9%	-14.3%	-4.3%	0.4%	0.2%	12.9%	6.2%	11.7%	4.0%	10.0%	-7.8%	13.1%	11.1%	-0.4%	-11.7%	-1.0%	-1.04%
EBITDA Margin	32.1%	26.5%	12.4%	-94.0%	12.6%	28.7%	42.4%	43.0%	44.1%	42.6%	47.4%	47.0%	44.6%	48.1%	40.3%	49.0%	48.5%	40.7%	34.2%	17.2%	17.18%
FCF Margin	-38.0%	-31.2%	-28.3%	-26.6%	-24.3%	-5.2%	-7.2%	-6.0%	-2.0%	-22.0%	-15.3%	-11.1%	-25.9%	-33.2%	-22.9%	-24.0%	-5.7%	12.6%	-11.4%	-14.3%	-14.26%
OCF Margin	-31.3%	-23.6%	-20.1%	-16.2%	-10.8%	13.1%	12.1%	12.3%	14.6%	-6.9%	-2.5%	-0.8%	0.7%	7.3%	19.0%	18.1%	20.0%	25.0%	15.6%	13.4%	13.44%
ROE 3Y Avg	snapshot only																				-4.06%
ROE 5Y Avg	snapshot only																				-12.56%
ROA 3Y Avg	snapshot only																				-0.85%
ROIC 3Y Avg	snapshot only																				2.97%
ROIC Economic	snapshot only																				4.88%
Cash ROA	snapshot only																				3.69%
Cash ROIC	snapshot only																				4.24%
CROIC	snapshot only																				-4.50%
NOPAT Margin	snapshot only																				16.47%
Pretax Margin	snapshot only																				-19.50%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				5.35%
SBC / Revenue	snapshot only																				0.53%

Valuation

Metric	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	Q2'26	Current
P/E Ratio	-1.05	-1.38	-2.43	-2.24	-1.83	-3.66	-6.73	-21.31	-60.64	90.78	38.28	24.14	16.41	13.45	10.49	9.25	11.13	24.43	49.49	-5.28	-5.240
P/S Ratio	0.91	1.08	1.65	2.01	1.59	2.41	3.14	2.87	2.39	2.60	2.02	1.97	1.43	1.09	0.54	0.51	0.82	1.15	1.69	1.25	1.234
P/B Ratio	0.23	0.30	0.53	0.93	0.63	1.19	1.85	1.95	1.82	2.04	1.70	1.81	1.40	1.11	0.55	0.49	0.74	0.96	1.48	1.32	1.303
P/FCF	-2.41	-3.46	-5.84	-7.54	-6.57	-46.14	-43.40	-47.54	-117.67	-11.82	-13.20	-17.80	-5.50	-3.29	-2.34	-2.11	-14.34	9.09	-14.88	-8.76	-8.764
P/OCF	—	—	—	—	—	18.44	25.95	23.38	16.44	—	—	—	218.75	15.02	2.83	2.81	4.08	4.60	10.82	9.30	9.302
EV/EBITDA	317.19	73.53	56.44	-54.24	-43.67	-78.77	112.13	15.83	11.45	10.86	8.91	8.28	7.25	6.67	5.51	5.43	5.56	6.42	8.41	9.69	9.685
EV/Revenue	8.72	8.75	8.36	7.76	6.82	5.77	6.34	5.39	4.59	4.67	3.95	3.76	3.30	3.12	2.49	2.49	2.60	2.88	3.65	3.48	3.475
EV/EBIT	-19.49	-23.75	-29.36	-14.95	-13.69	-17.18	-39.84	34.56	19.38	16.81	13.24	11.82	10.17	9.23	7.89	7.87	7.99	9.47	12.73	17.38	17.382
EV/FCF	-22.95	-28.03	-29.54	-29.15	-28.11	-110.24	-87.68	-89.46	-225.81	-21.24	-25.87	-34.05	-12.72	-9.39	-10.89	-10.37	-45.62	22.81	-32.11	-24.37	-24.370
Earnings Yield	-95.3%	-72.7%	-41.2%	-44.7%	-54.7%	-27.3%	-14.8%	-4.7%	-1.6%	1.1%	2.6%	4.1%	6.1%	7.4%	9.5%	10.8%	9.0%	4.1%	2.0%	-19.0%	-18.95%
FCF Yield	-41.6%	-28.9%	-17.1%	-13.3%	-15.2%	-2.2%	-2.3%	-2.1%	-0.8%	-8.5%	-7.6%	-5.6%	-18.2%	-30.4%	-42.7%	-47.3%	-7.0%	11.0%	-6.7%	-11.4%	-11.41%
PEG Ratio	snapshot only																				0.012
Price/Tangible Book	snapshot only																				1.320
EV/OCF	snapshot only																				25.866
EV/Gross Profit	snapshot only																				11.406
Acquirers Multiple	snapshot only																				16.668
Shareholder Yield	snapshot only																				0.00%

Leverage & Solvency

Metric	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	Q2'26	Current
Current Ratio	1.84	1.49	0.31	0.11	0.32	0.47	0.91	0.86	0.75	1.14	1.60	1.57	1.41	1.26	1.25	1.28	1.55	2.11	1.55	2.42	2.415
Quick Ratio	1.84	1.49	0.31	0.11	0.32	0.47	0.91	0.86	0.75	1.14	1.60	1.57	1.41	1.26	1.25	1.28	1.55	2.11	1.55	2.42	2.415
Debt/Equity	2.05	2.15	2.20	2.71	2.11	1.78	1.99	1.81	1.78	1.73	1.92	1.85	2.02	2.13	2.17	2.03	1.80	1.76	1.93	2.58	2.585
Net Debt/Equity	1.97	2.11	2.14	2.66	2.07	1.66	1.89	1.72	1.68	1.63	1.63	1.65	1.83	2.06	2.00	1.94	1.60	1.45	1.72	2.35	2.351
Debt/Assets	0.62	0.62	0.62	0.64	0.59	0.53	0.57	0.55	0.54	0.55	0.58	0.58	0.60	0.62	0.62	0.61	0.58	0.59	0.61	0.67	0.672
Debt/EBITDA	294.54	65.64	46.50	-40.86	-33.98	-49.13	59.62	7.82	5.82	5.13	5.13	4.42	4.54	4.46	4.71	4.53	4.29	4.69	5.06	6.82	6.818
Net Debt/EBITDA	283.94	64.44	45.29	-40.20	-33.46	-45.81	56.63	7.42	5.48	4.82	4.37	3.95	4.12	4.33	4.33	4.33	3.81	3.86	4.51	6.20	6.202
Interest Coverage	-1.08	-0.89	-0.72	-1.37	-1.32	-0.92	-0.50	0.55	0.92	1.15	1.28	1.47	1.46	1.58	1.38	1.34	1.41	1.32	1.30	0.49	0.495
Equity Multiplier	3.32	3.46	3.57	4.20	3.57	3.34	3.50	3.31	3.32	3.13	3.32	3.18	3.38	3.44	3.49	3.31	3.09	2.97	3.18	3.84	3.844
Cash Ratio	snapshot only																				0.953
Debt Service Coverage	snapshot only																				0.888
Cash to Debt	snapshot only																				0.090
FCF to Debt	snapshot only																				-0.058
Defensive Interval	snapshot only																				1977.1 days

Efficiency & Turnover

Metric	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	Q2'26	Current
Asset Turnover	0.07	0.08	0.09	0.11	0.11	0.15	0.17	0.21	0.22	0.25	0.26	0.30	0.30	0.31	0.30	0.30	0.30	0.29	0.29	0.29	0.288
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	3.82	6.84	7.07	9.98	2.98	12.41	4.52	8.68	5.25	15.56	6.88	8.84	7.30	8.40	9.69	7.97	4.08	4.01	4.22	4.52	4.516
Payables Turnover	5.13	4.34	3.76	4.00	3.67	2.83	2.68	2.74	1.76	2.82	3.31	2.60	1.85	2.24	2.71	2.29	4.67	7.22	10.89	11.26	11.265
DSO	96	53	52	37	123	29	81	42	69	23	53	41	50	43	38	46	89	91	87	81	80.8 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	71	84	97	91	99	129	136	133	207	129	110	140	197	163	135	159	78	51	34	32	32.4 days
Cash Conversion Cycle	24	-31	-45	-55	23	-100	-55	-91	-138	-106	-57	-99	-147	-119	-97	-113	11	40	53	48	48.4 days
Fixed Asset Turnover	snapshot only																				0.334
Cash Velocity	snapshot only																				4.523
Capital Intensity	snapshot only																				3.639

Growth (YoY)

Metric	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	Q2'26	Current
Revenue	-30.5%	-20.2%	10.8%	48.0%	54.1%	80.9%	91.4%	87.0%	92.0%	73.9%	56.2%	49.0%	38.4%	31.0%	19.1%	7.7%	5.8%	1.0%	5.8%	2.7%	2.71%
Net Income	35.4%	39.2%	33.4%	-25.5%	-54.2%	-51.7%	-31.1%	72.0%	91.3%	1.1%	1.2%	1.9%	4.1%	2.7%	15.7%	-27.5%	-10.6%	-41.5%	-29.3%	-5.4%	-5.44%
EPS	62.9%	53.5%	41.3%	-13.1%	-13.6%	9.3%	18.6%	82.8%	93.6%	1.1%	1.2%	1.8%	4.0%	2.8%	22.0%	-23.7%	-26.8%	-42.7%	-44.1%	-5.0%	-4.96%
FCF	0.5%	22.8%	20.2%	8.7%	1.6%	69.7%	51.1%	57.6%	83.9%	-6.3%	-2.3%	-1.7%	-16.7%	-97.9%	-78.6%	-1.3%	76.7%	1.4%	47.5%	38.9%	38.93%
EBITDA	1.1%	1.3%	1.6%	-98.7%	-9.8%	-2.1%	-26.9%	5.5%	5.9%	11.2%	11.2%	98.8%	57.0%	42.5%	21.5%	8.6%	8.8%	-3.0%	1.4%	-19.5%	-19.50%
Op. Income	47.8%	53.0%	70.3%	-14.9%	-43.4%	-15.4%	27.3%	1.9%	2.4%	3.5%	7.6%	1.4%	77.7%	49.4%	20.7%	2.2%	0.6%	-13.9%	-11.8%	-38.0%	-37.96%
OCF Growth	snapshot only																				-23.58%
Asset Growth	snapshot only																				10.28%
Equity Growth	snapshot only																				-5.04%
Debt Growth	snapshot only																				21.13%
Shares Change	snapshot only																				12.24%
Dividend Growth	snapshot only																				-99.99%

Growth (CAGR)

Metric	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	Q2'26	Current
Revenue 3Y	—	—	—	—	52.5%	31.4%	21.2%	17.1%	27.2%	35.9%	49.0%	60.4%	60.0%	60.3%	52.7%	44.3%	41.2%	32.0%	25.3%	18.1%	18.14%
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	56.6%	38.9%	27.1%	20.8%	24.7%	27.1%	33.1%	35.5%	35.47%
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	3.1%	1.5%	1.2%	—	—	—	1.5%	20.2%	20.22%
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	—	—	—	—	48.8%	33.7%	26.1%	23.7%	38.0%	51.1%	72.9%	93.3%	89.3%	91.3%	75.7%	60.4%	46.3%	22.7%	4.9%	-14.9%	-14.91%
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	63.2%	45.0%	32.7%	26.2%	27.5%	26.1%	28.5%	23.0%	23.03%
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	15.0%	14.99%
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	63.7%	36.5%	21.8%	21.82%
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	—	—	—	—	0.8%	-2.9%	-1.7%	-2.7%	-1.8%	-1.0%	1.2%	0.4%	2.5%	3.5%	3.0%	3.9%	2.4%	6.5%	6.3%	7.3%	7.25%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	0.9%	0.8%	0.4%	0.6%	1.8%	2.7%	3.7%	3.3%	3.30%
Equity 3Y	—	—	—	—	-12.1%	-11.5%	-9.2%	-6.9%	-4.8%	-1.7%	-1.3%	1.1%	1.8%	3.7%	3.7%	12.5%	7.5%	10.8%	9.8%	2.0%	2.00%
Book Value 3Y	—	—	—	—	-41.3%	-44.8%	-43.9%	-40.3%	-35.3%	-30.0%	-21.6%	-21.1%	-17.2%	-18.8%	-12.5%	-7.5%	-9.5%	2.3%	0.3%	-4.9%	-4.93%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	12.9%	-26.9%	-57.0%	-63.1%	-86.6%	-95.1%	-95.15%

Growth Quality

Metric	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	Q2'26	Current
Revenue Stability	0.32	0.20	0.19	0.11	0.54	0.67	0.52	0.39	0.60	0.76	0.91	0.96	0.89	0.86	0.83	0.80	0.87	0.92	0.97	0.93	0.926
Earnings Stability	0.28	0.09	0.15	0.16	0.47	0.27	0.01	0.66	0.02	0.16	0.49	0.83	0.27	0.44	0.68	0.86	0.80	0.77	0.78	0.16	0.155
Margin Stability	0.85	0.85	0.87	0.83	0.88	0.84	0.83	0.80	0.81	0.79	0.78	0.75	0.81	0.81	0.84	0.86	0.87	0.83	0.73	0.62	0.619
Rev. Growth Consistency	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	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.50	0.50	0.50	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	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	0.86	0.84	0.87	0.90	0.50	0.50	0.88	0.50	0.50	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	0.83	0.88	0.20	0.200
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	—	—	—	0.00	0.85	0.68	0.89	0.48	0.66	—	—
ROE Trend	-0.04	-0.01	0.01	-0.14	-0.09	-0.06	-0.03	0.24	0.25	0.29	0.29	0.33	0.27	0.23	0.17	0.06	0.04	-0.01	-0.02	-0.31	-0.314
Gross Margin Trend	-0.16	-0.15	-0.05	0.03	0.07	0.17	0.23	0.26	0.24	0.22	0.18	0.14	0.12	0.08	0.04	0.02	-0.12	-0.27	-0.40	-0.56	-0.556
FCF Margin Trend	-0.10	0.01	0.05	0.08	0.08	0.27	0.27	0.29	0.29	-0.04	0.02	0.05	-0.13	-0.20	-0.12	-0.15	0.08	0.40	0.08	0.03	0.033
Sustainable Growth Rate	—	—	—	—	—	—	—	—	—	2.3%	2.1%	2.8%	1.3%	0.6%	-0.7%	2.1%	6.2%	3.9%	3.3%	—	—
Internal Growth Rate	—	—	—	—	—	—	—	—	—	0.7%	0.6%	0.9%	0.4%	0.2%	—	0.6%	2.0%	1.2%	1.0%	—	—

Cash Flow Quality

Metric	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	Q2'26	Current
OCF/Net Income	0.36	0.30	0.29	0.18	0.12	-0.20	-0.26	-0.91	-3.69	-2.41	-0.48	-0.10	0.08	0.90	3.71	3.30	2.73	5.31	4.57	-0.57	-0.567
FCF/OCF	1.21	1.32	1.41	1.64	2.26	-0.40	-0.60	-0.49	-0.14	3.19	6.01	13.38	-39.77	-4.57	-1.21	-1.33	-0.28	0.51	-0.73	-1.06	-1.061
FCF/Net Income	snapshot only																				0.602
OCF/EBITDA	snapshot only																				0.374
CapEx/Revenue	6.7%	7.6%	8.2%	10.4%	13.5%	18.3%	19.3%	18.3%	16.6%	15.1%	12.7%	10.2%	26.6%	40.5%	41.9%	42.0%	25.7%	12.3%	27.0%	27.7%	27.70%
CapEx/Depreciation	snapshot only																				1.743
Accruals Ratio	-0.04	-0.04	-0.04	-0.08	-0.09	-0.12	-0.10	-0.05	-0.04	0.02	0.02	0.03	0.02	0.00	-0.04	-0.04	-0.04	-0.06	-0.04	-0.11	-0.107
Sloan Accruals	snapshot only																				0.020
Cash Flow Adequacy	snapshot only																				0.485

Dividends & Buybacks

Metric	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	Q2'26	Current
Dividend Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	1.4%	2.6%	5.2%	6.9%	10.7%	6.7%	1.1%	0.4%	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	$0.09	$0.17	$0.28	$0.27	$0.24	$0.12	$0.03	$0.02	$0.00	$0.00	$0.00
Payout Ratio	—	—	—	—	—	—	—	—	—	0.0%	54.2%	63.8%	85.0%	92.9%	1.1%	61.8%	12.7%	10.2%	0.5%	—	—
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.8%	—	—	—
Total Payout Ratio	—	—	—	—	—	—	—	—	—	3.6%	56.0%	64.8%	86.0%	1.2%	1.5%	98.9%	39.4%	10.6%	0.5%	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	0	0	0	0	1	0	0	0	0	0	0
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.51	-0.23	-0.85	-0.93	-1.00	-1.00	-1.000
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%	0.1%	1.8%	3.8%	4.0%	2.4%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	-35.5%	-16.6%	-7.3%	-5.5%	-51.4%	-41.2%	-24.3%	-22.9%	-9.1%	-2.9%	-3.4%	-3.2%	-3.5%	1.7%	3.7%	3.9%	-9.6%	-15.5%	-10.3%	-14.7%	-14.67%
Total Shareholder Return	-35.5%	-16.6%	-7.3%	-5.5%	-51.4%	-41.2%	-24.3%	-22.9%	-9.1%	-2.9%	-2.0%	-0.5%	1.7%	8.7%	14.4%	10.6%	-8.5%	-15.1%	-10.3%	-14.7%	-14.67%

DuPont Factors

Metric	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	Q2'26	Current
Tax Burden (NI/EBT)	1.05	1.05	1.07	1.07	1.06	1.07	1.13	1.77	-1.49	0.39	0.54	0.66	0.68	0.59	0.49	0.56	0.68	0.56	0.50	1.21	1.215
Interest Burden (EBT/EBIT)	1.86	2.03	2.24	1.61	1.64	1.84	2.59	-0.49	0.11	0.26	0.32	0.39	0.39	0.41	0.33	0.31	0.33	0.28	0.24	-0.98	-0.975
EBIT Margin	-0.45	-0.37	-0.28	-0.52	-0.50	-0.34	-0.16	0.16	0.24	0.28	0.30	0.32	0.32	0.34	0.32	0.32	0.33	0.30	0.29	0.20	0.200
Asset Turnover	0.07	0.08	0.09	0.11	0.11	0.15	0.17	0.21	0.22	0.25	0.26	0.30	0.30	0.31	0.30	0.30	0.30	0.29	0.29	0.29	0.288
Equity Multiplier	3.16	3.24	3.31	3.65	3.45	3.40	3.53	3.70	3.44	3.23	3.41	3.24	3.35	3.29	3.41	3.25	3.23	3.18	3.32	3.57	3.570

Per Share

Metric	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	Q2'26	Current
EPS (Diluted TTM)	$-1.51	$-1.41	$-1.30	$-1.94	$-1.71	$-1.28	$-1.06	$-0.33	$-0.11	$0.08	$0.17	$0.26	$0.33	$0.29	$0.21	$0.20	$0.24	$0.16	$0.12	$-0.78	$-0.78
Book Value/Share	$6.84	$6.50	$5.99	$4.67	$4.94	$3.92	$3.85	$3.64	$3.67	$3.40	$3.86	$3.46	$3.88	$3.48	$4.01	$3.70	$3.66	$4.20	$3.89	$3.13	$3.13
Tangible Book/Share	$6.84	$6.50	$5.99	$4.67	$4.94	$3.92	$3.85	$3.64	$3.67	$3.40	$3.86	$3.46	$3.88	$3.48	$4.01	$3.70	$3.66	$4.20	$3.89	$3.13	$3.13
Revenue/Share	$1.73	$1.79	$1.91	$2.16	$1.96	$1.94	$2.27	$2.47	$2.80	$2.67	$3.25	$3.18	$3.80	$3.54	$4.08	$3.61	$3.29	$3.51	$3.41	$3.30	$3.30
FCF/Share	$-0.66	$-0.56	$-0.54	$-0.58	$-0.48	$-0.10	$-0.16	$-0.15	$-0.06	$-0.59	$-0.50	$-0.35	$-0.99	$-1.18	$-0.93	$-0.87	$-0.19	$0.44	$-0.39	$-0.47	$-0.48
OCF/Share	$-0.54	$-0.42	$-0.38	$-0.35	$-0.21	$0.25	$0.28	$0.30	$0.41	$-0.18	$-0.08	$-0.03	$0.02	$0.26	$0.77	$0.65	$0.66	$0.88	$0.53	$0.44	$0.43
Cash/Share	$0.50	$0.26	$0.34	$0.20	$0.16	$0.47	$0.38	$0.34	$0.38	$0.35	$1.10	$0.68	$0.73	$0.22	$0.70	$0.34	$0.73	$1.31	$0.80	$0.73	$0.73
EBITDA/Share	$0.05	$0.21	$0.28	$-0.31	$-0.31	$-0.14	$0.13	$0.84	$1.12	$1.15	$1.44	$1.45	$1.73	$1.66	$1.85	$1.65	$1.54	$1.58	$1.48	$1.19	$1.19
Debt/Share	$13.99	$14.01	$13.17	$12.64	$10.42	$6.97	$7.67	$6.59	$6.53	$5.88	$7.40	$6.39	$7.84	$7.40	$8.69	$7.49	$6.60	$7.39	$7.49	$8.09	$8.09
Net Debt/Share	$13.49	$13.75	$12.83	$12.43	$10.26	$6.50	$7.28	$6.25	$6.15	$5.53	$6.29	$5.72	$7.11	$7.18	$7.99	$7.15	$5.87	$6.08	$6.68	$7.35	$7.35

Academic Models

Metric	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	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.274
Altman Z-Prime	snapshot only																				0.124
Piotroski F-Score	4	3	4	3	4	5	6	7	7	5	5	5	6	7	6	5	6	5	5	3	3
Beneish M-Score	-2.96	-2.69	-2.60	-2.41	-2.11	-2.10	-2.05	-2.38	-1.65	-1.79	-1.72	-1.68	-1.93	-2.02	-2.68	-2.50	-1.62	-1.71	-1.08	-1.72	-1.724
Ohlson O-Score	snapshot only																				-5.339
ROIC (Greenblatt)	snapshot only																				6.02%
Net-Net WC	snapshot only																				$-7.04
EVA	snapshot only																				$-154908000.00

Credit

Metric	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	Q2'26	Current
Credit Rating	snapshot only																				B-
Credit Score	12.94	10.59	5.12	12.19	12.21	15.51	9.83	16.41	15.40	21.71	26.62	26.58	23.85	25.37	22.96	24.50	28.54	31.80	26.39	23.11	23.109
Credit Grade	snapshot only																				16
Credit Trend	snapshot only																				-1.387
Implied Spread (bps)	snapshot only																				900.000
Industry Credit Rank	snapshot only																				11
Sector Credit Rank	snapshot only																				13

BORR NYSE

Edge Score

Analyst Insights

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet