Also trades as: BTMDW (OTC) · $vol 0M

$1.15

-0.01 (-0.86%)

Weekly Expected Move ±6.9%

$1 $1 $1 $1 $1

NASDAQ · Healthcare · Medical - Care Facilities · Tech Score Strong Sell · Power 34 · $50.7M mcap · 40M float · 0.684% daily turnover · Short 57% 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

36.9 / 100

NoneWeakNarrowWide

Primary source: Intangible Assets · ROIC: 19.7%

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. BTMD has No discernible competitive edge (36.9/100). The business operates without significant structural advantages. The primary source of advantage is Intangible Assets. ROIC of 19.7% 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

Low

Avg Target

High

Based on 3 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 6Hold: 1Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$3.83

Analysts3

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-04-16	Truist Financial	Les Sulewski	$5	$4	-1	+99.0%	$2.01
2026-03-12	National Bank	—	Initiated	$2	—	+58.2%	$1.58
2026-01-07	Truist Financial	—	$9	$5	-4	+96.9%	$2.54
2024-06-21	Truist Financial	Gregory Fraser	Initiated	$9	—	+24.5%	$7.23
2024-03-13	Jefferies	Kaumil Gajrawala	Initiated	$8	—	+35.3%	$6.09

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.

Oct 02, 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. BTMD receives an overall rating of B. Strongest factors: DCF (5/5), ROA (5/5). Areas of concern: ROE (1/5), D/E (1/5), P/B (1/5).

Rating Change History

Date	From	To
2026-10-01	B-	B
2026-08-06	B	B-

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.

★ ★ ★ ★ ★ 37 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. BTMD scores highest in Value (61/100) and lowest in Profitability (15/100). 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

2.10

Grey Zone

Piotroski F-Score

5/9

✓ ✓ ✗ ✓ ✗ ✓ ✓ ✗ ✗

Beneish M-Score

-2.88

Unlikely Manipulator

Ohlson O-Score

-1.25

Bankruptcy prob: 22.2%

Moderate

Credit Rating

B-

Score: 20.0/100

Trend: Stable

Earnings Quality

75/100

OCF/NI: 4.16x

Accruals: -17.9%

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. BTMD scores 2.10, placing it in the Grey Zone (safe > 2.99, distress < 1.81). Financial distress is possible and warrants monitoring. 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. BTMD scores 5/9, 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. BTMD's score of -2.88 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. BTMD's implied 22.2% bankruptcy probability is elevated and warrants attention to the balance sheet. 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. BTMD receives an estimated rating of B- (score: 20.0/100), with a stable trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). BTMD's score of 75/100 is high — cash flows strongly support reported earnings.

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

6.85x

PEG

-0.08x

P/S

0.28x

P/B

-0.50x

P/FCF

2.75x

P/OCF

2.22x

EV/EBITDA

7.31x

EV/Revenue

0.93x

EV/EBIT

8.75x

EV/FCF

8.72x

Earnings Yield

10.82%

FCF Yield

36.38%

Shareholder Yield

17.33%

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. At 6.8x earnings, BTMD trades at a deep value multiple. An earnings yield of 10.8% exceeds typical risk-free rates, suggesting equities are being compensated for risk.

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

0.571

NI / EBT

Interest Burden

0.523

EBT / EBIT

EBIT Margin

0.107

EBIT / Rev

Asset Turnover

1.778

Rev / Assets

Equity Multiplier

-1.368

Assets / Equity

ROE

-7.8%

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. BTMD's ROE of -7.8% is driven by Asset Turnover (1.778), indicating efficient use of assets to generate revenue. A tax burden ratio of 0.57 suggests the company retains less than 60% of pre-tax earnings after taxes.

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

$1.74

Price/Value

1.09x

Margin of Safety

-8.69%

Premium

8.69%

Assessment

Neutral

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with BTMD's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. BTMD trades at a 9% premium to its adjusted intrinsic value of $1.74, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 6.8x.

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 1365 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$1.15

Median 1Y

$0.61

5th Pctile

$0.19

95th Pctile

$1.88

Ann. Volatility

69.6%

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

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

Executive	Salary	Stock	Total
Bret Christensen Chief Executive Officer	$642,308	$—	$5,017,267
Mary Elizabeth Conlon Former Vice President, Business Development, General Counsel and Corporate Secretary	$439,901	$—	$1,671,041
Robert Peterson Financial ancial Officer and Chief Business Officer	$458,869	$—	$1,454,519
Marc Beer Non-Executive Chairman, Former Executive Chairman	$156,934	$—	$1,406,783
Teresa S. Weber Former Chief Executive Officer	$86,162	$—	$945,910

CEO Pay Ratio

11:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $5,017,267

Avg Employee Cost (SGA/emp): $456,547

Employees: 223

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

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

Employees

223

+2.8% YoY

Revenue / Employee

$861,969

Rev: $192,219,000

Profit / Employee

$121,278

NI: $27,045,000

SGA / Employee

$456,547

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	-13.5%	5.8%	-13.5%	-98.8%	-63.5%	4.8%	76.5%	3.2%	2.8%	-9.0%	-14.2%	-5.0%	-9.3%	-5.8%	-34.8%	-27.4%	-28.4%	-32.9%	-21.4%	-7.8%	-7.76%
ROA	38.2%	43.8%	33.3%	28.1%	15.5%	-1.2%	-1.0%	-90.5%	-83.0%	2.5%	4.3%	4.1%	6.3%	2.8%	15.4%	31.7%	27.1%	23.5%	14.7%	5.7%	5.67%
ROIC	1.3%	1.7%	-17.8%	-4.8%	-9.3%	14.7%	2.9%	-1.4%	-2.5%	-6.4%	-67.6%	-50.7%	-54.8%	5.5%	-1.4%	10.4%	5.9%	1.1%	48.5%	19.7%	19.70%
ROCE	58.6%	68.0%	46.2%	4.6%	-3.5%	-52.1%	-77.9%	-57.1%	-47.1%	-7.3%	5.7%	56.6%	64.8%	39.3%	66.6%	93.4%	77.2%	77.5%	55.1%	27.4%	27.40%
Gross Margin	65.4%	64.0%	66.9%	67.3%	68.2%	65.3%	69.1%	67.9%	68.9%	69.4%	71.3%	68.9%	70.5%	71.3%	74.3%	71.6%	71.8%	68.0%	68.9%	30.8%	30.76%
Operating Margin	25.3%	15.8%	26.3%	-2.1%	18.6%	16.4%	17.6%	15.6%	16.7%	12.1%	22.3%	12.7%	23.7%	5.6%	19.8%	22.0%	17.2%	14.7%	7.0%	-7.9%	-7.93%
Net Margin	24.0%	14.6%	25.2%	-6.3%	0.0%	-2.3%	-15.2%	-10.4%	16.5%	16.9%	-8.9%	-12.9%	20.8%	7.4%	28.0%	6.5%	17.1%	4.2%	5.1%	-14.8%	-14.84%
EBITDA Margin	26.2%	16.9%	27.7%	-49.1%	6.5%	-87.3%	-41.5%	-20.3%	23.1%	21.2%	-2.0%	17.5%	39.3%	6.3%	43.3%	20.1%	25.3%	19.4%	14.0%	-9.0%	-9.01%
FCF Margin	19.2%	20.9%	20.0%	-5.7%	-4.9%	-6.7%	-2.8%	16.8%	13.0%	13.0%	9.5%	10.2%	17.1%	19.4%	18.5%	17.6%	17.8%	15.6%	14.8%	10.7%	10.72%
OCF Margin	22.3%	23.9%	22.6%	-3.4%	-3.2%	-5.6%	-1.8%	17.8%	14.1%	14.5%	11.4%	13.1%	20.6%	22.9%	22.2%	20.8%	20.4%	18.3%	17.3%	13.3%	13.28%
ROA 3Y Avg	snapshot only																				13.59%
ROIC Economic	snapshot only																				17.21%
Cash ROA	snapshot only																				23.96%
Cash ROIC	snapshot only																				47.15%
CROIC	snapshot only																				38.08%
NOPAT Margin	snapshot only																				5.55%
Pretax Margin	snapshot only																				5.59%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				60.54%
SBC / Revenue	snapshot only																				4.54%

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	4.03	3.12	2.26	1.38	2.66	-0.34	-0.97	-1.22	-1.48	44.94	33.69	51.67	22.64	58.76	5.64	4.75	3.82	2.96	3.11	9.24	6.849
P/S Ratio	1.05	0.69	0.52	0.19	0.21	0.20	0.63	0.78	0.86	0.80	1.07	1.32	0.93	1.17	0.62	0.75	0.56	0.42	0.26	0.29	0.276
P/B Ratio	-54.53	17.99	-0.30	-1.14	-0.88	-0.73	-2.24	-3.02	-3.92	-5.07	-5.67	-1.72	-1.38	-2.18	-1.37	-1.75	-1.51	-1.37	-0.87	-0.82	-0.500
P/FCF	5.47	3.30	2.58	-3.28	-4.23	-2.95	-22.35	4.62	6.63	6.17	11.23	12.97	5.46	6.02	3.34	4.25	3.17	2.67	1.74	2.75	2.749
P/OCF	4.70	2.88	2.29	—	—	—	—	4.35	6.12	5.54	9.44	10.11	4.52	5.09	2.78	3.58	2.75	2.28	1.49	2.22	2.220
EV/EBITDA	4.57	3.27	3.48	11.95	-76.04	-1.60	-1.87	-2.61	-3.33	-20.81	25.36	12.29	7.02	9.73	3.59	4.35	4.07	3.18	4.07	7.31	7.312
EV/Revenue	1.27	0.79	0.87	0.44	0.47	0.45	0.81	0.94	1.03	0.94	1.26	1.83	1.37	1.53	0.96	1.19	0.96	0.86	0.81	0.93	0.935
EV/EBIT	4.65	3.37	3.60	17.63	-24.64	-1.52	-1.81	-2.53	-3.23	-17.93	30.50	12.99	7.45	10.83	3.82	4.67	4.44	3.42	4.53	8.75	8.745
EV/FCF	6.64	3.77	4.34	-7.70	-9.74	-6.70	-28.81	5.58	7.92	7.24	13.19	18.01	8.01	7.89	5.18	6.77	5.42	5.53	5.44	8.72	8.718
Earnings Yield	24.8%	32.0%	44.3%	72.7%	37.6%	-3.0%	-1.0%	-82.3%	-67.7%	2.2%	3.0%	1.9%	4.4%	1.7%	17.7%	21.1%	26.1%	33.7%	32.1%	10.8%	10.82%
FCF Yield	18.3%	30.3%	38.7%	-30.5%	-23.7%	-33.9%	-4.5%	21.6%	15.1%	16.2%	8.9%	7.7%	18.3%	16.6%	29.9%	23.5%	31.6%	37.4%	57.4%	36.4%	36.38%
EV/OCF	snapshot only																				7.041
EV/Gross Profit	snapshot only																				1.552
Acquirers Multiple	snapshot only																				11.629
Shareholder Yield	snapshot only																				17.33%

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	2.73	2.72	3.85	3.23	4.50	5.39	5.41	5.16	4.69	5.51	4.75	1.34	1.50	1.32	1.42	0.98	1.01	1.22	1.29	1.43	1.430
Quick Ratio	2.11	2.16	3.46	2.93	4.05	4.80	4.93	4.82	4.25	4.73	3.97	0.92	1.16	1.03	1.14	0.74	0.72	0.79	0.58	0.82	0.821
Debt/Equity	-28.52	9.05	-0.50	-4.86	-3.22	-2.71	-2.45	-2.54	-2.87	-3.91	-3.22	-0.85	-0.94	-1.05	-1.22	-1.27	-1.46	-1.88	-1.93	-1.96	-1.955
Net Debt/Equity	—	2.56	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Debt/Assets	0.80	0.69	1.24	1.05	1.09	1.08	1.00	0.85	0.78	0.74	0.71	1.32	1.21	0.91	0.89	1.03	0.96	1.02	1.22	1.26	1.265
Debt/EBITDA	1.97	1.44	3.39	21.59	-121.59	-2.61	-1.59	-1.82	-2.04	-13.67	12.24	4.39	3.25	3.57	2.06	1.98	2.30	2.11	2.91	5.48	5.482
Net Debt/EBITDA	0.80	0.41	1.41	6.87	-43.03	-0.89	-0.42	-0.45	-0.54	-3.08	3.77	3.44	2.24	2.30	1.27	1.62	1.69	1.64	2.77	5.01	5.006
Interest Coverage	23.80	21.32	22.70	2.00	-1.04	-10.20	-12.82	-9.73	-8.39	-1.53	1.21	3.61	3.80	2.53	4.07	4.05	3.63	4.43	3.34	2.10	2.096
Equity Multiplier	-35.44	13.17	-0.40	-4.62	-2.95	-2.51	-2.45	-3.00	-3.69	-5.28	-4.52	-0.65	-0.78	-1.16	-1.37	-1.23	-1.53	-1.84	-1.59	-1.55	-1.546
Cash Ratio	snapshot only																				0.371
Debt Service Coverage	snapshot only																				2.507
Cash to Debt	snapshot only																				0.087
FCF to Debt	snapshot only																				0.153
Defensive Interval	snapshot only																				72.3 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	1.47	1.99	1.46	2.05	2.01	1.99	1.58	1.42	1.42	1.39	1.34	1.61	1.54	1.42	1.41	2.01	1.84	1.67	1.77	1.78	1.778
Inventory Turnover	2.53	3.90	5.42	7.30	5.37	5.25	5.98	6.80	5.58	4.06	4.03	4.28	4.25	3.62	3.55	3.57	3.33	3.24	3.37	4.79	4.792
Receivables Turnover	11.76	20.62	22.16	26.27	23.22	27.09	24.34	23.82	20.68	26.95	23.91	23.35	20.68	27.31	25.26	23.73	23.76	26.51	24.82	21.74	21.739
Payables Turnover	5.05	8.61	7.02	9.60	8.11	12.90	9.25	7.41	8.51	14.00	12.41	8.58	11.50	11.68	15.24	11.59	12.44	8.68	9.72	13.98	13.983
DSO	31	18	16	14	16	13	15	15	18	14	15	16	18	13	14	15	15	14	15	17	16.8 days
DIO	144	94	67	50	68	70	61	54	65	90	91	85	86	101	103	102	110	113	108	76	76.2 days
DPO	72	42	52	38	45	28	39	49	43	26	29	43	32	31	24	31	29	42	38	26	26.1 days
Cash Conversion Cycle	103	69	32	26	39	55	37	20	40	77	77	58	72	83	93	86	96	85	85	67	66.9 days
Fixed Asset Turnover	snapshot only																				9.320
Operating Cycle	snapshot only																				93.0 days
Cash Velocity	snapshot only																				16.434
Capital Intensity	snapshot only																				0.554

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	—	—	—	3.4%	1.2%	52.9%	19.1%	19.1%	16.5%	12.4%	8.5%	3.7%	4.8%	6.4%	6.4%	6.3%	1.3%	-2.5%	-5.6%	-7.8%	-7.81%
Net Income	—	—	—	1.1%	-33.1%	-5.1%	-4.4%	-6.5%	-9.8%	1.0%	1.1%	1.0%	1.1%	18.3%	2.7%	5.5%	2.6%	5.9%	-28.4%	-81.3%	-81.30%
EPS	—	—	—	1.1%	-33.4%	-4.5%	-2.5%	-3.0%	-3.2%	1.0%	1.0%	1.0%	1.1%	-4.3%	2.4%	4.9%	2.2%	7.3%	-26.5%	-75.9%	-75.85%
FCF	—	—	—	-2.0%	-1.6%	-1.5%	-1.2%	4.5%	4.1%	3.2%	4.7%	-37.1%	37.5%	58.4%	1.1%	83.7%	5.6%	-21.7%	-24.2%	-43.7%	-43.74%
EBITDA	—	—	—	-45.3%	-1.1%	-2.8%	-3.1%	-12.5%	-56.8%	81.8%	1.1%	1.4%	1.7%	4.7%	4.7%	94.9%	23.2%	68.2%	-29.9%	-56.9%	-56.87%
Op. Income	—	—	—	-6.9%	-4.2%	-3.4%	-2.8%	1.5%	1.5%	1.5%	1.5%	-2.9%	12.8%	10.3%	-1.1%	18.9%	-8.3%	12.5%	-6.0%	-58.3%	-58.33%
OCF Growth	snapshot only																				-41.25%
Asset Growth	snapshot only																				-2.96%
Debt Growth	snapshot only																				19.23%
Shares Change	snapshot only																				-22.55%
Dividend Growth	snapshot only																				-96.79%

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	—	—	—	—	—	—	—	—	—	—	—	75.3%	40.0%	22.3%	11.2%	9.5%	7.4%	5.2%	2.9%	0.5%	0.55%
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	39.5%	39.49%
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	-51.8%	-53.3%	-67.8%	-48.7%	-32.4%	-21.3%	—	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-30.8%	-30.80%
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	-21.2%	-24.3%	-45.2%	-13.0%	14.7%	33.0%	—	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-9.7%	-9.71%
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	39.6%	24.3%	6.2%	13.7%	1.1%	—	—	—	—	—
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	18.0%	17.98%
Gross Profit 3Y	—	—	—	—	—	—	—	—	—	—	—	78.0%	42.8%	25.4%	14.2%	12.7%	10.3%	7.6%	4.2%	-3.3%	-3.26%
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	36.8%	36.76%
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	42.6%	21.3%	7.9%	-4.0%	—	—	—	—	-21.6%	-21.64%
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	7.5%	7.54%
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	30.9%	34.7%	19.4%	8.3%	—	—	—	—	-13.4%	-13.39%
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	18.3%	18.33%
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	37.7%	36.4%	20.6%	10.6%	—	—	—	—	-8.9%	-8.88%
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	21.1%	21.09%
Assets 3Y	—	—	—	—	—	—	—	—	—	—	—	41.8%	28.3%	31.1%	7.5%	-3.1%	0.5%	-1.2%	-9.3%	-9.9%	-9.90%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	25.6%	25.56%
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	-48.8%	-39.1%	-41.7%	-31.0%	-42.4%	-66.8%	-61.4%	-57.4%	-73.8%	-73.80%

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	—	—	—	—	—	—	—	0.89	0.91	0.93	0.97	0.78	0.82	0.88	0.96	0.91	0.84	0.73	0.48	0.69	0.687
Earnings Stability	—	—	—	—	—	—	—	0.68	0.79	0.03	0.03	0.09	0.10	0.01	0.03	0.01	0.00	0.11	0.07	0.02	0.017
Margin Stability	—	—	—	—	—	—	—	0.99	0.99	0.97	0.97	0.98	0.97	0.97	0.97	0.96	0.96	0.97	0.98	0.93	0.935
Rev. Growth Consistency	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	1.00	1.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	0.00	0.00	0.00	0.50	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	0.00	0.00	0.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	—	—	—	—	—	—	—	0.20	0.20	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	0.50	0.89	0.50	0.500
Earnings Smoothness	—	—	—	0.28	0.60	—	—	—	—	—	—	—	—	0.83	0.00	0.00	0.00	0.00	0.67	0.00	0.000
ROE Trend	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Margin Trend	—	—	—	—	—	—	—	0.01	0.01	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.02	-0.00	-0.11	-0.105
FCF Margin Trend	—	—	—	—	—	—	—	0.07	0.06	0.06	0.01	0.05	0.13	0.16	0.15	0.04	0.03	-0.01	0.01	-0.03	-0.031
Sustainable Growth Rate	—	3.6%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Internal Growth Rate	23.9%	37.2%	27.3%	13.2%	2.1%	—	—	—	—	—	0.2%	—	—	—	9.8%	34.6%	34.3%	28.2%	15.4%	5.9%	5.85%

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	0.86	1.08	0.99	-0.25	-0.42	0.09	0.03	-0.28	-0.24	8.11	3.57	5.11	5.01	11.54	2.03	1.32	1.39	1.30	2.09	4.16	4.161
FCF/OCF	0.86	0.87	0.89	1.68	1.50	1.20	1.55	0.94	0.92	0.90	0.84	0.78	0.83	0.85	0.83	0.84	0.87	0.85	0.85	0.81	0.808
FCF/Net Income	snapshot only																				3.361
OCF/EBITDA	snapshot only																				1.038
CapEx/Revenue	3.1%	3.0%	2.6%	2.3%	1.6%	1.1%	1.0%	1.1%	1.1%	1.5%	1.8%	2.9%	3.6%	3.5%	3.8%	3.3%	2.7%	2.7%	2.5%	2.6%	2.55%
CapEx/Depreciation	snapshot only																				1.218
Accruals Ratio	0.05	-0.04	0.00	0.35	0.22	-1.05	-1.00	-1.16	-1.03	-0.18	-0.11	-0.17	-0.25	-0.30	-0.16	-0.10	-0.11	-0.07	-0.16	-0.18	-0.179
Sloan Accruals	snapshot only																				0.098
Cash Flow Adequacy	snapshot only																				5.043
Earnings Quality Score	snapshot only																				0.750

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	12.3%	12.2%	15.8%	42.5%	32.6%	39.7%	12.2%	7.7%	6.2%	5.8%	2.8%	2.6%	5.3%	3.7%	7.4%	4.0%	1.5%	2.2%	3.0%	0.3%	0.00%
Dividend/Share	$1.20	$1.20	$1.56	$1.60	$1.39	$1.48	$0.75	$0.52	$0.32	$0.29	$0.16	$0.19	$0.29	$0.23	$0.25	$0.16	$0.05	$0.06	$0.04	$0.01	$0.00
Payout Ratio	49.5%	38.1%	35.6%	58.5%	86.7%	—	—	—	—	2.6%	95.4%	1.3%	1.2%	2.2%	41.8%	18.8%	5.8%	6.4%	9.2%	2.5%	2.49%
FCF Payout Ratio	67.2%	40.3%	40.7%	—	—	—	—	35.5%	41.2%	36.0%	31.8%	33.1%	28.9%	22.2%	24.7%	16.8%	4.8%	5.8%	5.2%	0.7%	0.74%
Total Payout Ratio	49.5%	38.1%	35.6%	58.5%	86.7%	—	—	—	—	2.6%	1.6%	2.5%	1.9%	3.6%	48.7%	18.8%	17.5%	18.8%	37.6%	1.6%	1.60%
Div. Increase Streak	0	0	0	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Chowder Number	—	—	—	1.58	0.50	0.82	0.24	-0.04	-0.01	-0.27	-0.54	-0.39	0.02	0.01	0.68	-0.03	-0.81	-0.78	-0.81	-0.97	-0.972
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	1.3%	0.4%	0.3%	0.3%	0.0%	2.0%	2.3%	3.1%	2.4%	1.2%	0.0%	3.1%	4.2%	9.1%	17.1%	17.06%
Net Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	1.3%	0.4%	0.3%	0.3%	-0.1%	2.0%	2.1%	2.7%	2.1%	0.6%	-0.5%	2.7%	3.7%	8.4%	16.8%	16.84%
Total Shareholder Return	12.3%	12.2%	15.8%	42.5%	32.6%	41.0%	12.6%	8.0%	6.5%	5.7%	4.8%	4.6%	8.0%	5.8%	8.0%	3.5%	4.2%	5.9%	11.3%	17.1%	17.11%

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)	0.99	0.99	0.99	10.93	-2.05	1.82	1.35	1.56	2.11	-26.96	0.34	0.25	0.69	3.86	1.00	0.82	0.94	0.72	0.66	0.57	0.571
Interest Burden (EBT/EBIT)	0.96	0.95	0.96	0.50	1.96	1.10	1.08	1.10	0.87	0.01	2.24	0.73	0.33	0.04	0.44	0.75	0.72	0.77	0.70	0.52	0.523
EBIT Margin	0.27	0.23	0.24	0.03	-0.02	-0.29	-0.45	-0.37	-0.32	-0.05	0.04	0.14	0.18	0.14	0.25	0.25	0.22	0.25	0.18	0.11	0.107
Asset Turnover	1.47	1.99	1.46	2.05	2.01	1.99	1.58	1.42	1.42	1.39	1.34	1.61	1.54	1.42	1.41	2.01	1.84	1.67	1.77	1.78	1.778
Equity Multiplier	-35.44	13.17	-0.40	-3.52	-4.09	-4.12	-0.74	-3.56	-3.34	-3.61	-3.33	-1.22	-1.47	-2.05	-2.26	-0.87	-1.05	-1.40	-1.45	-1.37	-1.368

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)	$2.42	$3.14	$4.37	$2.74	$1.61	$-11.08	$-6.40	$-5.56	$-3.47	$0.11	$0.17	$0.14	$0.25	$0.11	$0.59	$0.85	$0.78	$0.88	$0.43	$0.20	$0.20
Book Value/Share	$-0.18	$0.54	$-32.46	$-3.29	$-4.89	$-5.11	$-2.76	$-2.24	$-1.31	$-0.97	$-1.02	$-4.33	$-4.04	$-2.84	$-2.44	$-2.30	$-1.98	$-1.90	$-1.56	$-2.30	$-2.03
Tangible Book/Share	$-0.72	$-0.06	$-33.09	$-3.96	$-5.56	$-5.69	$-3.06	$-2.52	$-1.48	$-1.14	$-1.50	$-4.83	$-4.54	$-3.25	$-2.84	$-2.69	$-2.36	$-2.23	$-1.97	$-2.80	$-2.80
Revenue/Share	$9.28	$14.24	$19.14	$20.02	$20.78	$18.95	$9.82	$8.72	$5.93	$6.14	$5.41	$5.66	$5.98	$5.29	$5.40	$5.39	$5.33	$6.24	$5.23	$6.41	$6.41
FCF/Share	$1.78	$2.97	$3.83	$-1.15	$-1.01	$-1.26	$-0.28	$1.46	$0.77	$0.80	$0.52	$0.58	$1.02	$1.03	$1.00	$0.95	$0.95	$0.97	$0.77	$0.69	$0.69
OCF/Share	$2.07	$3.40	$4.32	$-0.69	$-0.67	$-1.05	$-0.18	$1.56	$0.84	$0.89	$0.61	$0.74	$1.23	$1.21	$1.20	$1.12	$1.09	$1.14	$0.91	$0.85	$0.85
Cash/Share	$3.03	$3.53	$9.47	$10.92	$10.19	$9.10	$4.98	$4.27	$2.76	$2.95	$2.28	$0.80	$1.18	$1.06	$1.13	$0.53	$0.76	$0.78	$0.15	$0.39	$0.39
EBITDA/Share	$2.59	$3.42	$4.78	$0.74	$-0.13	$-5.31	$-4.27	$-3.13	$-1.83	$-0.28	$0.27	$0.84	$1.17	$0.83	$1.44	$1.47	$1.26	$1.69	$1.04	$0.82	$0.82
Debt/Share	$5.10	$4.93	$16.21	$16.02	$15.76	$13.84	$6.77	$5.68	$3.75	$3.81	$3.29	$3.70	$3.79	$2.97	$2.96	$2.92	$2.90	$3.57	$3.01	$4.49	$4.49
Net Debt/Share	$2.07	$1.40	$6.73	$5.09	$5.58	$4.73	$1.79	$1.41	$0.99	$0.86	$1.01	$2.90	$2.61	$1.92	$1.83	$2.39	$2.13	$2.78	$2.86	$4.10	$4.10

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.096
Altman Z-Prime	snapshot only																				0.853
Piotroski F-Score	3	4	3	6	4	4	5	6	5	7	6	6	6	6	6	6	6	6	5	5	5
Beneish M-Score	—	—	—	-2.09	-1.50	-5.82	-6.53	-6.26	-5.27	-1.95	-1.73	-3.23	-4.16	-3.85	-3.36	-2.64	-2.77	-2.91	-3.41	-2.88	-2.883
Ohlson O-Score	snapshot only																				-1.251
Net-Net WC	snapshot only																				$-4.08
EVA	snapshot only																				$5014360.82

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	20.00	84.33	20.00	20.00	20.00	20.00	20.00	20.00	20.00	20.00	20.00	20.00	20.00	20.00	20.00	20.00	20.00	20.00	20.00	20.00	20.000
Credit Grade	snapshot only																				16
Credit Trend	snapshot only																				0.000
Implied Spread (bps)	snapshot only																				900.000
Industry Credit Rank	snapshot only																				38
Sector Credit Rank	snapshot only																				38

BTMD NASDAQ

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

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet