— Know what they know.
Not Investment Advice
Also trades as: GOMRF (OTC) · $vol 0M

GMA.V TSXV

Geomega Resources Inc.
1W: -2.0% 1M: +2.1% 3M: -18.6% YTD: -28.4% 1Y: +4.3% 3Y: +45.5% 5Y: -11.1%
C$0.24 ($0.17)
+0.00 (+0.00%)
 
Weekly Expected Move ±10.4%
C$0 C$0 C$0 C$0 C$0
TSXV · Basic Materials · Industrial Materials · Tech Score Sell · Power 33 · C$39.7M mcap · 161M float · 0.064% daily turnover

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 02, 2026
DCF
1
ROE
4
ROA
5
D/E
1
P/E
1
P/B
1
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. GMA.V receives an overall rating of C+. Strongest factors: ROE (4/5), ROA (5/5). Areas of concern: DCF (1/5), D/E (1/5), P/E (1/5), P/B (1/5).
Rating Change History
DateFromTo
2026-09-30 D+ C+

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.

★ ★ ★ ★ ★ — Grade A+
Profitability
—
Balance Sheet
66
Earnings Quality
21
Growth
—
Value
24
Momentum
—
Safety
15
Cash Flow
18

Risk & Quality Signals

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

Altman Z-Score
0.82
Distress Zone
Piotroski F-Score
5/9
✓ ✗ ✓ ✗ ✓ ✓ ✗ ✗ ✓
Beneish M-Score
—
—
Ohlson O-Score
-6.50
Bankruptcy prob: 0.2%
Low Risk
Credit Rating
B+
Score: 33.2/100
Trend: Improving
Earnings Quality
25/100
OCF/NI: -0.61x
Accruals: 9.3%
The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. GMA.V scores 0.82, 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. GMA.V scores 5/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. 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. GMA.V's implied 0.2% 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. GMA.V receives an estimated rating of B+ (score: 33.2/100), with a improving 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). GMA.V's score of 25/100 is low — reported earnings may not be fully supported by cash flows.

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
64.86x
PEG
0.11x
P/S
18.23x
P/B
5.73x
P/FCF
-10.81x
P/OCF
—
EV/EBITDA
-109.63x
EV/Revenue
20.92x
EV/EBIT
-46.85x
EV/FCF
-11.11x
Earnings Yield
1.27%
FCF Yield
-9.25%
Shareholder Yield
0.00%
Graham Number
$0.06
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 64.9x earnings, GMA.V is priced for high growth expectations. Graham's intrinsic value formula yields $0.06 per share, 327% below the current price.

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
1.403
NI / EBT
×
Interest Burden
-0.412
EBT / EBIT
×
EBIT Margin
-0.447
EBIT / Rev
×
Asset Turnover
0.224
Rev / Assets
×
Equity Multiplier
2.229
Assets / Equity
=
ROE
12.9%
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. GMA.V's ROE of 12.9% is driven by Asset Turnover (0.224), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.40 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
$0.03
Price/Value
9.28x
Margin of Safety
-828.05%
Premium
828.05%
Assessment
Overvalued
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with GMA.V's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. GMA.V trades at a 828% premium to its adjusted intrinsic value of $0.03, 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 64.9x.

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
$0.24
Median 1Y
$0.18
5th Pctile
$0.04
95th Pctile
$0.72
Ann. Volatility
82.4%
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 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 Q3'26 Q4'26 Current
ROE -44.7% -31.3% -31.5% -25.8% -36.5% -40.2% -25.5% -23.8% -25.3% -32.8% -37.0% -45.6% -49.7% -58.9% -65.0% -96.2% -1.0% -7.1% -6.9% 12.9% 12.89%
ROA -33.1% -25.1% -25.9% -21.7% -29.2% -32.3% -20.8% -16.6% -16.5% -22.0% -24.2% -23.4% -24.3% -26.5% -26.2% -32.8% -35.0% -3.3% -3.2% 5.8% 5.78%
ROIC -50.0% -47.3% -57.7% -54.8% -67.7% -43.6% -39.5% -24.9% -27.0% -33.1% -41.3% -52.5% -46.7% -52.9% -48.8% -47.6% -48.8% -22.8% -32.1% -51.5% -51.46%
ROCE -27.5% -26.2% -28.6% -19.4% -29.0% -32.5% -20.4% -17.7% -16.9% -21.7% -24.5% -29.6% -30.5% -37.9% -42.7% -44.0% -42.4% -0.7% -6.7% -9.2% -9.16%
Gross Margin 66.5% — — 72.1% 75.6% 82.4% 89.1% 84.3% 52.3% 78.8% -30.0% 1.1% — — — — — 94.3% 76.7% 5.6% 5.57%
Operating Margin -6.7% — — -3.8% -4.6% -1.2% -1.6% -1.1% -4.2% -2.6% -6.5% 2.5% — — — — — 11.6% -1.8% 32.4% 32.43%
Net Margin -6.0% — — -5.1% -9.8% -2.6% 79.9% -2.0% -5.5% -2.7% -1.6% 1.6% — — — — — 91.3% -58.0% 4.7% 4.65%
EBITDA Margin -5.3% — — -4.6% -9.6% -2.2% 1.0% -1.7% -4.7% -2.0% 89.5% 95.0% — — — — — 97.0% -1.6% 27.9% 27.86%
FCF Margin -15.9% -17.4% -18.2% -6.6% -7.0% -5.4% -2.7% -2.9% -3.4% -3.6% -3.7% -9117.0% 23.7% 5.9% 9.1% — — -3.8% -3.0% -1.9% -1.88%
OCF Margin -15.3% -16.6% -15.9% -5.8% -3.4% -2.9% -1.3% -73.2% -1.4% -1.8% -1.9% -3762.3% 10.5% 9.6% 2.2% — — -1.4% -88.2% -15.7% -15.74%
ROE 3Y Avg snapshot only -65.82%
ROE 5Y Avg snapshot only -49.26%
ROA 3Y Avg snapshot only -18.03%
ROIC 3Y Avg snapshot only -1.03%
ROIC Economic snapshot only -39.78%
Cash ROA snapshot only -2.92%
Cash ROIC snapshot only -4.16%
CROIC snapshot only -49.83%
NOPAT Margin snapshot only -1.94%
Pretax Margin snapshot only 18.40%
R&D / Revenue snapshot only 1.24%
SGA / Revenue snapshot only 85.53%
SBC / Revenue snapshot only 15.43%
Valuation
Metric Trend 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 Q3'26 Q4'26 Current
P/E Ratio -22.50 -25.92 -25.64 -25.48 -15.69 -9.37 -20.01 -17.26 -19.13 -14.89 -15.75 -9.21 -6.00 -7.99 -6.36 -8.12 -16.93 -180.94 -180.54 78.88 64.865
P/S Ratio 537.16 584.74 642.55 278.73 192.52 71.19 58.72 40.32 38.48 31.50 46.26 57717.99 -88.85 -45.92 -33.89 — — 32.40 25.72 20.36 18.235
P/B Ratio 6.87 7.51 8.13 5.70 5.22 3.48 4.68 4.57 5.42 5.70 6.91 5.17 3.69 6.10 5.59 12.14 22.88 8.98 8.46 6.33 5.733
P/FCF -33.83 -33.51 -35.36 -42.06 -27.57 -13.22 -21.85 -14.14 -11.38 -8.72 -12.54 -6.33 -3.75 -7.79 -3.74 -3.66 -7.41 -8.59 -8.58 -10.81 -10.812
P/OCF — — — — — — — — — — — — — — — — — — — — —
EV/EBITDA -21.30 -25.09 -24.83 -25.56 -14.80 -8.41 -19.56 -18.34 -23.00 -19.25 -20.61 -13.72 -11.12 -12.40 -10.32 -11.29 -23.32 163.92 -233.31 -109.63 -109.634
EV/Revenue 493.15 546.80 598.76 245.84 166.47 58.89 50.95 37.07 36.87 31.20 44.86 58005.39 -97.33 -49.34 -38.84 — — 33.66 25.69 20.92 20.919
EV/EBIT -19.86 -23.24 -23.08 -23.47 -13.93 -7.94 -17.91 -16.59 -20.52 -16.90 -17.80 -10.85 -7.75 -9.34 -7.88 -9.69 -19.79 -888.35 -83.35 -46.85 -46.846
EV/FCF -31.06 -31.34 -32.95 -37.10 -23.84 -10.94 -18.96 -13.00 -10.90 -8.63 -12.16 -6.36 -4.11 -8.37 -4.29 -4.17 -7.99 -8.92 -8.57 -11.11 -11.111
Earnings Yield -4.4% -3.9% -3.9% -3.9% -6.4% -10.7% -5.0% -5.8% -5.2% -6.7% -6.4% -10.9% -16.7% -12.5% -15.7% -12.3% -5.9% -0.6% -0.6% 1.3% 1.27%
FCF Yield -3.0% -3.0% -2.8% -2.4% -3.6% -7.6% -4.6% -7.1% -8.8% -11.5% -8.0% -15.8% -26.7% -12.8% -26.7% -27.3% -13.5% -11.6% -11.7% -9.2% -9.25%
PEG Ratio snapshot only 0.114
Price/Tangible Book snapshot only 6.330
EV/Gross Profit snapshot only 28.108
Shareholder Yield snapshot only 0.00%
Graham Number snapshot only $0.06
Leverage & Solvency
Metric Trend 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 Q3'26 Q4'26 Current
Current Ratio 10.98 9.99 11.58 14.05 6.17 6.71 6.86 3.07 2.91 3.86 2.85 2.17 2.07 1.54 1.19 1.49 1.50 4.72 6.07 4.64 4.636
Quick Ratio 10.94 9.96 11.55 14.02 6.10 6.69 6.84 3.06 2.90 3.84 2.83 2.16 2.06 1.53 1.19 1.48 1.48 4.70 6.03 4.54 4.538
Debt/Equity 0.17 0.17 0.16 0.12 0.13 0.13 0.12 0.46 0.54 0.56 0.54 0.62 0.72 0.86 0.92 2.28 2.09 0.96 0.56 0.53 0.526
Net Debt/Equity -0.56 -0.49 -0.55 -0.67 -0.71 -0.60 -0.62 -0.37 -0.23 -0.06 -0.21 0.03 0.35 0.45 0.82 1.68 1.79 0.35 -0.01 0.17 0.175
Debt/Assets 0.14 0.14 0.13 0.10 0.10 0.10 0.10 0.26 0.29 0.31 0.28 0.28 0.31 0.30 0.27 0.51 0.53 0.53 0.33 0.31 0.314
Debt/EBITDA -0.57 -0.60 -0.53 -0.59 -0.42 -0.38 -0.60 -2.02 -2.39 -1.93 -1.66 -1.64 -1.98 -1.63 -1.48 -1.86 -1.97 16.94 -15.34 -8.87 -8.865
Net Debt/EBITDA 1.90 1.74 1.82 3.42 2.32 1.76 2.98 1.61 1.00 0.19 0.64 -0.07 -0.97 -0.86 -1.32 -1.37 -1.69 6.15 0.22 -2.95 -2.948
Interest Coverage -18.13 -17.65 -20.03 -26.01 -35.41 -37.84 -25.00 -18.48 -8.42 -6.90 -6.05 -5.86 -5.64 -6.39 -6.95 -7.23 -5.65 -0.13 -1.16 -1.60 -1.597
Equity Multiplier 1.23 1.23 1.21 1.17 1.26 1.26 1.24 1.77 1.86 1.80 1.93 2.19 2.33 2.90 3.42 4.48 3.93 1.83 1.69 1.68 1.677
Cash Ratio snapshot only 2.179
Debt Service Coverage snapshot only -0.683
Cash to Debt snapshot only 0.667
FCF to Debt snapshot only -1.113
Defensive Interval snapshot only 364.6 days
Efficiency & Turnover
Metric Trend 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 Q3'26 Q4'26 Current
Asset Turnover 0.01 0.01 0.01 0.02 0.02 0.04 0.07 0.07 0.08 0.10 0.08 0.00 -0.02 -0.05 -0.05 0.00 0.00 0.19 0.23 0.22 0.224
Inventory Turnover 8.55 8.55 8.55 6.93 2.27 6.39 6.30 6.26 3.41 9.50 12.54 10.96 9.30 8.93 7.00 6.44 11.93 13.44 13.00 8.20 8.195
Receivables Turnover 1.02 0.73 2.48 4.37 0.92 1.52 3.74 3.18 4.24 5.03 4.72 0.00 -3.44 -5.65 -7.78 0.00 0.00 5.20 23.85 21.64 21.643
Payables Turnover 0.26 0.30 0.37 0.37 0.28 0.28 0.36 0.22 0.30 0.51 0.63 0.31 0.36 0.23 0.11 0.17 0.40 0.30 0.26 0.55 0.547
DSO 357 500 147 83 398 241 98 115 86 73 77 218751 -106 -65 -47 — — 70 15 17 16.9 days
DIO 43 43 43 53 161 57 58 58 107 38 29 33 39 41 52 57 31 27 28 45 44.5 days
DPO 1399 1220 999 993 1292 1281 1016 1631 1199 710 579 1178 1003 1555 3240 2154 913 1208 1390 667 667.2 days
Cash Conversion Cycle -999 -678 -809 -857 -733 -984 -860 -1458 -1006 -599 -472 217606 — — — — — -1111 -1346 -606 -605.8 days
Fixed Asset Turnover snapshot only 0.334
Operating Cycle snapshot only 61.4 days
Cash Velocity snapshot only 0.886
Capital Intensity snapshot only 5.393
Growth (YoY)
Metric Trend 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 Q3'26 Q4'26 Current
Revenue — — — — 1.6% 3.5% 6.5% 3.5% 3.2% 1.8% 36.6% -99.9% -1.2% -1.5% -1.6% -1.0% 1.0% 6.2% 6.5% — —
Net Income 9.5% 13.5% -0.1% 0.6% -32.1% -50.8% 11.7% 3.1% 31.4% 22.8% -36.8% -44.9% -47.3% -25.3% -17.7% -26.5% -35.0% 83.9% 85.2% 1.2% 1.22%
EPS 26.5% 27.5% 6.7% 9.8% -20.4% -38.4% 21.8% 3.5% 31.7% 23.1% -41.2% -43.3% -45.7% -24.3% -17.7% -26.5% -33.0% 87.6% 87.0% 1.2% 1.19%
FCF 14.3% 2.6% -18.1% 10.2% -13.0% -38.1% -11.5% -95.1% -1.0% -86.2% -87.7% -72.7% -40.2% 24.8% -59.1% -92.8% -92.5% -2.3% -82.9% 27.9% 27.86%
EBITDA 7.3% 4.1% -2.6% 10.1% -24.9% -43.8% 18.5% 4.8% 40.4% 35.8% -14.2% -13.1% -9.4% -13.2% -12.1% -53.6% -78.6% 1.3% 83.8% 80.2% 80.21%
Op. Income 6.8% -11.2% -24.2% -20.1% -10.6% 15.8% 30.3% 28.3% 15.5% -35.2% -58.8% -1.3% -1.1% -54.4% -59.3% -12.5% -32.5% 0.7% 0.4% -8.9% -8.95%
OCF Growth snapshot only 84.35%
Asset Growth snapshot only 52.76%
Equity Growth snapshot only 3.08%
Debt Growth snapshot only -5.75%
Shares Change snapshot only 16.55%
Growth (CAGR)
Metric Trend 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 Q3'26 Q4'26 Current
Revenue 3Y — — — — — — — — — — — — — — — — — 87.8% 69.8% 53.8% 53.81%
Revenue 5Y — — — — — — — — — — — — — — — — — — — — —
EPS 3Y — — — — — — — — — — — — — — — — — — — — —
EPS 5Y — — — — — — — — — — — — — — — — — — — — —
Net Income 3Y — — — — — — — — — — — — — — — — — — — — —
Net Income 5Y — — — — — — — — — — — — — — — — — — — — —
EBITDA 3Y — — — — — — — — — — — — — — — — — — — — —
EBITDA 5Y — — — — — — — — — — — — — — — — — — — — —
Gross Profit 3Y — — — — — — — — — — — — — — — — — 96.8% 69.3% 47.6% 47.59%
Gross Profit 5Y — — — — — — — — — — — — — — — — — — — — —
Op. Income 3Y — — — — — — — — — — — — — — — — — — — — —
Op. Income 5Y — — — — — — — — — — — — — — — — — — — — —
FCF 3Y — — — — — — — — — — — — — — — — — — — — —
FCF 5Y — — — — — — — — — — — — — — — — — — — — —
OCF 3Y — — — — — — — — — — — — — — — — — — — — —
OCF 5Y — — — — — — — — — — — — — — — — — — — — —
Assets 3Y 21.2% 28.5% 34.1% 49.0% 30.5% 32.0% 24.0% 44.1% 43.4% 13.7% 10.8% 11.2% 7.8% 9.3% 13.0% 0.7% 1.5% 19.3% 17.3% 7.8% 7.80%
Assets 5Y -21.4% -21.2% -21.1% 28.8% 28.5% 30.5% 32.3% 27.8% 21.3% 22.4% 27.3% 28.4% 17.4% 20.1% 17.6% 19.7% 21.0% 18.3% 14.1% 15.3% 15.32%
Equity 3Y 27.3% 37.9% 48.0% 67.7% 33.2% 35.8% 38.1% 38.7% 38.8% 1.2% -4.8% -8.6% -12.8% -17.9% -19.9% -35.7% -30.5% 5.3% 5.9% 9.9% 9.85%
Book Value 3Y 14.0% 22.0% 30.7% 44.5% 18.9% 21.2% 22.2% 24.9% 25.5% -7.5% -9.7% -11.9% -15.9% -20.5% -22.3% -36.0% -31.2% -3.8% 2.5% 4.0% 4.00%
Dividend 3Y — — — — — — — — — — — — — — — — — — — — —
Growth Quality
Metric Trend 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 Q3'26 Q4'26 Current
Revenue Stability 0.41 0.41 0.41 0.41 0.63 0.55 0.49 0.55 0.60 0.66 0.74 0.14 0.04 0.00 0.00 0.00 0.00 0.29 0.29 0.35 0.353
Earnings Stability 0.07 0.03 0.01 0.81 0.72 0.84 0.66 0.57 0.35 0.58 0.54 0.61 0.08 0.49 0.57 0.61 0.46 0.17 0.09 0.09 0.095
Margin Stability — — — — — — — — 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 — 0.93 0.87 0.00 0.000
Rev. Growth Consistency 0.50 0.50 0.50 0.50 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 0.500
Earn. Growth Consistency 0.50 0.50 0.00 1.00 0.00 0.00 0.50 1.00 0.50 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.500
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 0.96 0.95 1.00 1.00 0.87 0.50 0.95 0.99 0.87 0.91 0.85 0.82 0.81 0.90 0.93 0.89 0.86 0.50 0.50 0.20 0.200
Earnings Smoothness — — — — — — — — — — — — — — — — — — — — —
ROE Trend 0.48 0.21 0.18 0.32 0.28 -0.03 0.08 0.00 0.04 -0.05 -0.16 -0.32 -0.31 -0.39 -0.54 -1.08 -0.90 0.52 0.61 1.11 1.108
Gross Margin Trend — — — — — — — — 0.72 0.60 0.41 -683.85 — — — — — — — — —
FCF Margin Trend — — — — — — — — 8.05 7.80 6.74 -9112.31 — — — — — — — — —
Sustainable Growth Rate — — — — — — — — — — — — — — — — — — — 12.9% 12.89%
Internal Growth Rate — — — — — — — — — — — — — — — — — — — 6.1% 6.14%
Cash Flow Quality
Metric Trend 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 Q3'26 Q4'26 Current
OCF/Net Income 0.64 0.74 0.63 0.53 0.28 0.39 0.44 0.31 0.71 0.83 0.66 0.60 0.71 0.02 0.41 0.85 0.84 7.93 6.19 -0.61 -0.610
FCF/OCF 1.04 1.05 1.14 1.14 2.03 1.84 2.08 3.90 2.37 2.05 1.90 2.42 2.26 61.23 4.19 2.60 2.71 2.66 3.40 11.97 11.965
FCF/Net Income snapshot only -7.296
CapEx/Revenue 60.2% 83.3% 2.3% 79.6% 3.5% 2.5% 1.4% 2.1% 2.0% 1.9% 1.8% 5354.7% -13.2% -5.8% -6.9% — — 2.4% 2.1% 1.7% 1.73%
CapEx/Depreciation snapshot only 6.747
Accruals Ratio -0.12 -0.07 -0.09 -0.10 -0.21 -0.20 -0.12 -0.11 -0.05 -0.04 -0.08 -0.09 -0.07 -0.26 -0.16 -0.05 -0.05 0.23 0.17 0.09 0.093
Sloan Accruals snapshot only 0.258
Cash Flow Adequacy snapshot only -0.091
Earnings Quality Score snapshot only 0.250
Dividends & Buybacks
Metric Trend 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 Q3'26 Q4'26 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% 0.00%
FCF Payout Ratio — — — — — — — — — — — — — — — — — — — — —
Total Payout Ratio — — — — — — — — — — — — — — — — — — — 0.0% 0.00%
Div. Increase Streak — — — — — — — — — — — — — — — — — — — — —
Chowder Number — — — — — — — — — — — — — — — — — — — — —
Buyback Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Net Buyback Yield -8.9% -1.5% -2.6% -4.9% -5.3% -8.3% -4.1% -0.2% -0.2% -0.4% -0.6% -0.9% -1.4% -0.4% 0.0% 0.0% -1.7% -6.0% -6.2% -7.9% -7.95%
Total Shareholder Return -8.9% -1.5% -2.6% -4.9% -5.3% -8.3% -4.1% -0.2% -0.2% -0.4% -0.6% -0.9% -1.4% -0.4% 0.0% 0.0% -1.7% -6.0% -6.2% -7.9% -7.95%
DuPont Factors
Metric Trend 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 Q3'26 Q4'26 Current
Tax Burden (NI/EBT) 1.00 1.00 1.01 1.01 1.00 1.00 0.99 0.99 1.00 1.00 1.00 0.99 0.99 0.93 0.94 0.92 0.92 0.55 0.55 1.40 1.403
Interest Burden (EBT/EBIT) 0.96 0.96 0.96 1.04 1.03 1.03 1.04 1.05 1.12 1.15 1.17 1.18 1.19 1.17 1.15 1.14 1.18 8.52 0.84 -0.41 -0.412
EBIT Margin -24.83 -23.53 -25.94 -10.47 -11.95 -7.42 -2.84 -2.23 -1.80 -1.85 -2.52 -5347.55 12.56 5.28 4.93 — — -0.04 -0.31 -0.45 -0.447
Asset Turnover 0.01 0.01 0.01 0.02 0.02 0.04 0.07 0.07 0.08 0.10 0.08 0.00 -0.02 -0.05 -0.05 0.00 0.00 0.19 0.23 0.22 0.224
Equity Multiplier 1.35 1.25 1.22 1.19 1.25 1.24 1.23 1.44 1.53 1.49 1.53 1.95 2.05 2.23 2.48 2.93 2.94 2.14 2.14 2.23 2.229
Per Share
Metric Trend 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 Q3'26 Q4'26 Current
EPS (Diluted TTM) $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.02 $-0.02 $-0.00 $-0.00 $0.00 $0.00
Book Value/Share $0.04 $0.04 $0.04 $0.05 $0.04 $0.04 $0.04 $0.04 $0.03 $0.03 $0.03 $0.03 $0.02 $0.02 $0.02 $0.01 $0.01 $0.03 $0.04 $0.04 $0.04
Tangible Book/Share $0.04 $0.04 $0.04 $0.05 $0.04 $0.04 $0.04 $0.04 $0.03 $0.03 $0.03 $0.03 $0.02 $0.02 $0.02 $0.01 $0.01 $0.03 $0.04 $0.04 $0.04
Revenue/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.01 $0.00 $0.00 $-0.00 $-0.00 $-0.00 $0.00 $0.00 $0.01 $0.01 $0.01 $0.01
FCF/Share $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.02 $-0.02 $-0.02 $-0.02 $-0.02 $-0.01 $-0.03 $-0.04 $-0.04 $-0.04 $-0.04 $-0.02 $-0.02
OCF/Share $-0.01 $-0.01 $-0.01 $-0.01 $-0.00 $-0.01 $-0.00 $-0.00 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.00 $-0.01 $-0.02 $-0.01 $-0.01 $-0.01 $-0.00 $-0.00
Cash/Share $0.03 $0.02 $0.03 $0.04 $0.03 $0.03 $0.03 $0.03 $0.02 $0.02 $0.02 $0.01 $0.01 $0.01 $0.00 $0.01 $0.00 $0.02 $0.02 $0.01 $0.01
EBITDA/Share $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $-0.01 $0.00 $-0.00 $-0.00 $-0.00
Debt/Share $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.00 $0.02 $0.02 $0.02 $0.02 $0.02 $0.02 $0.02 $0.02 $0.03 $0.03 $0.03 $0.02 $0.02 $0.02
Net Debt/Share $-0.02 $-0.02 $-0.02 $-0.03 $-0.03 $-0.02 $-0.02 $-0.01 $-0.01 $-0.00 $-0.01 $0.00 $0.01 $0.01 $0.01 $0.02 $0.02 $0.01 $-0.00 $0.01 $0.01
Academic Models
Metric Trend 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 Q3'26 Q4'26 Current
Altman Z-Score — — — — — — — — — — — — — — — — — — — — 0.816
Altman Z-Prime snapshot only -0.383
Piotroski F-Score 5 5 3 5 4 3 4 4 3 3 3 1 1 2 3 2 2 3 3 5 5
Beneish M-Score — — — — -2.55 — — -0.50 -0.06 -2.47 4.55 — — — — — — — — — —
Ohlson O-Score snapshot only -6.497
ROIC (Greenblatt) snapshot only -9.16%
Net-Net WC snapshot only $0.00
EVA snapshot only $-5052118.94
Credit
Metric Trend 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 Q3'26 Q4'26 Current
Credit Rating snapshot only B+
Credit Score 61.66 59.30 61.09 60.09 62.59 35.54 62.73 30.13 29.09 29.02 29.59 27.45 28.26 26.41 23.03 20.23 20.62 35.35 49.50 33.25 33.250
Credit Grade snapshot only 14
Credit Trend snapshot only 13.018
Implied Spread (bps) snapshot only 650.000
Industry Credit Rank snapshot only 22
Sector Credit Rank snapshot only 21

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