— Know what they know.
Not Investment Advice

HOUR NASDAQ

Hour Loop, Inc.
1W: +6.9% 1M: -0.5% 3M: -1.6% YTD: +0.5% 1Y: -36.1% 3Y: +24.0%
$1.86
-0.09 (-4.43%)
 
Weekly Expected Move ±7.9%
$2 $2 $2 $2 $2
NASDAQ · Consumer Cyclical · Specialty Retail · Tech Score Buy · Power 55 · $65.5M mcap · 2M float · 2.38% daily turnover · Short 51% 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.

WEAK EDGE
47.7 / 100
NoneWeakNarrowWide
Primary source: Cost Advantage  ·  ROIC: 22.5%  ·  5Y Avg: -4.0%
Cost Advantage ★
59
Intangibles
44
Switching Cost
40
Network Effect
54
Scale
45
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. HOUR shows a Weak competitive edge (47.7/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Cost Advantage. ROIC of 22.5% 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
Analyst Recommendations
Strong Buy: 0Buy: 0Hold: 1Sell: 0Strong Sell: 0
Rating Summary
ConsensusHold
Avg Target$—
Analysts0

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.

B
Oct 02, 2026
DCF
2
ROE
5
ROA
5
D/E
2
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. HOUR receives an overall rating of B. Strongest factors: ROE (5/5), ROA (5/5). Areas of concern: DCF (2/5), D/E (2/5), P/E (1/5), P/B (1/5).
Rating Change History
DateFromTo
2026-10-01 B+ B
2026-08-14 B B+
2026-08-10 B+ B
2026-07-01 B B+
2026-06-22 B+ B
2026-05-04 B B+
2026-03-26 C- B
2026-03-24 C C-
2026-03-24 B 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.

★ ★ ★ ★ ★ 40 Grade D
Profitability
45
Balance Sheet
75
Earnings Quality
47
Growth
66
Value
22
Momentum
46
Safety
100
Cash Flow
18
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. HOUR scores highest in Safety (100/100) and lowest in Cash Flow (18/100). 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
8.96
Safe Zone
Piotroski F-Score
5/9
✓ ✗ ✓ ✗ ✓ ✓ ✗ ✗ ✓
Beneish M-Score
0.54
Possible Manipulator
Ohlson O-Score
-5.03
Bankruptcy prob: 0.7%
Low Risk
Credit Rating
A+
Score: 76.3/100
Trend: Improving
Earnings Quality
25/100
OCF/NI: -0.17x
Accruals: 8.3%
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. HOUR scores 8.96, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. 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. HOUR 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. HOUR's score of 0.54 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. HOUR's implied 0.7% 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. HOUR receives an estimated rating of A+ (score: 76.3/100), 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). HOUR'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
40.09x
PEG
0.36x
P/S
0.43x
P/B
7.37x
P/FCF
-173.52x
P/OCF
—
EV/EBITDA
24.95x
EV/Revenue
0.42x
EV/EBIT
26.15x
EV/FCF
-171.23x
Earnings Yield
2.70%
FCF Yield
-0.58%
Shareholder Yield
0.00%
Graham Number
$0.53
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 40.1x earnings, HOUR is priced for high growth expectations. Graham's intrinsic value formula yields $0.53 per share, 250% 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
0.770
NI / EBT
×
Interest Burden
0.929
EBT / EBIT
×
EBIT Margin
0.016
EBIT / Rev
×
Asset Turnover
6.242
Rev / Assets
×
Equity Multiplier
3.062
Assets / Equity
=
ROE
21.8%
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. HOUR's ROE of 21.8% is driven by financial leverage (equity multiplier: 3.06x). Note: high leverage means ROE is amplified by debt rather than operational performance.

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
15.00%
Fair P/E
38.50x
Intrinsic Value
$1.91
Price/Value
0.96x
Margin of Safety
3.81%
Premium
-3.81%
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 HOUR's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. HOUR trades at a -4% premium to its adjusted intrinsic value of $1.91, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 40.1x.

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 1188 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$1.86
Median 1Y
$0.74
5th Pctile
$0.11
95th Pctile
$5.08
Ann. Volatility
110.5%
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

ExecutiveSalaryStockTotal
Sam Lai Interim
xecutive Officer and Interim Chief Financial Officer
$500,000 $— $1,118,218
Maggie Yu
Senior Vice President
$450,000 $— $1,019,774

CEO Pay Ratio

Insufficient data for pay ratio.

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
159
+5.3% YoY
Revenue / Employee
$895,851
Rev: $142,440,236
Profit / Employee
$10,722
NI: $1,704,849
SGA / Employee
—
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 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 Current
ROE -8.5% -13.1% -10.8% -21.6% -31.3% -41.4% -43.6% -43.1% -2.3% 23.4% 30.8% 13.7% 4.3% 11.6% 11.6% 28.1% 27.5% 21.8% 21.79%
ROA -3.0% -5.1% -3.2% -5.7% -10.6% -13.6% -10.2% -10.7% -0.7% 6.7% 5.9% 3.3% 1.4% 3.6% 2.6% 7.8% 8.6% 7.1% 7.12%
ROIC -12.5% -9.2% -7.8% -19.7% -22.1% -28.9% -27.3% -34.4% -92.9% 17.6% 17.6% 13.3% 0.9% 7.7% 8.3% 43.6% 25.5% 22.5% 22.50%
ROCE -9.5% -15.1% -12.4% -16.0% -26.8% -34.2% -35.4% -34.3% 2.2% 19.6% 24.8% 23.4% 10.8% 17.4% 16.4% 36.4% 35.0% 27.4% 27.38%
Gross Margin 52.3% 56.5% 54.4% 48.1% 45.6% 50.7% 52.6% 50.8% 58.6% 55.7% 54.8% 45.7% 54.7% 57.2% 51.4% 49.6% 53.4% 52.9% 52.93%
Operating Margin -6.0% -2.7% 0.2% -1.6% -7.6% -3.8% 0.2% -1.0% 6.2% 3.3% 2.3% -4.5% 3.6% 6.0% 2.2% -1.5% 3.8% 3.8% 3.78%
Net Margin -5.2% -2.1% 0.9% -1.3% -5.9% -3.4% -0.1% -0.7% 4.3% 2.3% 1.5% -2.8% 2.5% 4.3% 1.6% -1.2% 2.8% 3.1% 3.10%
EBITDA Margin -5.5% -2.1% 1.7% -1.6% -7.0% -3.2% 0.7% -1.0% 6.7% 3.9% 2.7% -3.7% 4.1% 6.3% 2.3% -1.4% 4.0% 3.9% 3.94%
FCF Margin -65.2% -47.3% -31.8% -11.8% -6.2% -1.7% -0.8% -1.6% 3.0% 3.1% 0.3% 0.8% -0.6% -1.7% 1.0% 1.4% -0.3% -0.2% -0.24%
OCF Margin -64.1% -46.7% -31.2% -11.5% -6.0% -1.6% -0.7% -1.6% 3.0% 3.1% 0.3% 0.8% -0.7% -1.8% 1.1% 1.5% -0.3% -0.2% -0.19%
ROE 3Y Avg snapshot only 17.12%
ROE 5Y Avg snapshot only -2.74%
ROA 3Y Avg snapshot only 5.48%
ROIC 3Y Avg snapshot only 16.56%
ROIC Economic snapshot only 22.50%
Cash ROA snapshot only -1.11%
Cash ROIC snapshot only -3.61%
CROIC snapshot only -4.65%
NOPAT Margin snapshot only 1.18%
Pretax Margin snapshot only 1.48%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 49.94%
SBC / Revenue snapshot only 0.03%
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 Current
P/E Ratio -162.43 -92.97 -107.55 -61.91 -34.07 -23.06 -18.38 -19.93 -308.30 25.42 28.90 120.27 209.92 64.96 123.42 37.14 33.23 37.03 40.086
P/S Ratio 8.48 3.28 1.94 0.95 0.67 0.52 0.40 0.37 0.29 0.23 0.36 0.57 0.37 0.36 0.73 0.44 0.42 0.42 0.427
P/B Ratio 13.75 12.15 11.57 13.39 12.55 11.99 10.24 10.87 7.16 5.31 7.67 15.32 8.88 7.02 13.44 9.05 7.97 7.29 7.367
P/FCF -13.01 -6.94 -6.11 -8.05 -10.92 -29.66 -51.99 -23.30 9.74 7.47 104.21 68.64 -57.08 -20.95 71.74 31.15 -125.62 -173.52 -173.523
P/OCF — — — — — — — — 9.67 7.40 104.04 68.58 — — 69.19 30.00 — — —
EV/EBITDA -150.12 -92.81 -130.37 -61.40 -32.60 -23.06 -19.32 -19.91 74.71 14.63 18.43 50.46 56.63 32.38 68.03 21.73 21.22 24.95 24.954
EV/Revenue 8.24 3.37 2.03 0.96 0.71 0.55 0.43 0.38 0.31 0.24 0.38 0.56 0.39 0.37 0.73 0.42 0.42 0.42 0.417
EV/EBIT -136.88 -80.77 -95.69 -51.44 -28.22 -20.13 -16.88 -17.20 199.18 16.95 20.44 64.24 85.69 40.24 81.26 23.37 22.44 26.15 26.150
EV/FCF -12.65 -7.13 -6.38 -8.12 -11.60 -31.69 -56.63 -24.46 10.24 7.84 111.91 67.43 -59.35 -21.16 71.72 29.68 -125.18 -171.23 -171.229
Earnings Yield -0.6% -1.1% -0.9% -1.6% -2.9% -4.3% -5.4% -5.0% -0.3% 3.9% 3.5% 0.8% 0.5% 1.5% 0.8% 2.7% 3.0% 2.7% 2.70%
FCF Yield -7.7% -14.4% -16.4% -12.4% -9.2% -3.4% -1.9% -4.3% 10.3% 13.4% 1.0% 1.5% -1.8% -4.8% 1.4% 3.2% -0.8% -0.6% -0.58%
PEG Ratio snapshot only 0.361
Price/Tangible Book snapshot only 7.287
EV/Gross Profit snapshot only 0.809
Acquirers Multiple snapshot only 27.239
Shareholder Yield snapshot only 0.00%
Graham Number snapshot only $0.53
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 Current
Current Ratio 1.52 1.58 1.37 1.69 2.07 1.80 1.41 1.65 2.21 1.95 1.47 1.27 1.37 1.42 1.30 1.37 1.44 1.49 1.489
Quick Ratio 0.64 0.29 0.16 0.39 0.32 0.25 0.13 0.34 0.55 0.46 0.12 0.28 0.17 0.08 0.09 0.28 0.16 0.28 0.280
Debt/Equity 0.62 0.65 0.73 0.79 1.00 1.05 1.03 1.10 0.90 0.80 0.74 0.14 0.57 0.11 0.10 0.12 0.10 0.01 0.015
Net Debt/Equity -0.38 0.34 0.50 0.13 0.77 0.82 0.91 0.54 0.37 0.26 0.57 -0.27 0.35 0.07 -0.00 -0.43 -0.03 -0.10 -0.096
Debt/Assets 0.22 0.25 0.22 0.21 0.32 0.28 0.18 0.25 0.30 0.24 0.15 0.04 0.17 0.04 0.02 0.03 0.03 0.00 0.005
Debt/EBITDA -6.99 -4.85 -7.87 -3.61 -2.45 -1.89 -1.78 -1.92 8.89 2.10 1.67 0.47 3.50 0.52 0.51 0.29 0.27 0.05 0.051
Net Debt/EBITDA 4.31 -2.51 -5.42 -0.58 -1.89 -1.48 -1.58 -0.95 3.66 0.68 1.27 -0.91 2.17 0.32 -0.02 -1.07 -0.07 -0.33 -0.334
Interest Coverage -8.90 -10.89 -7.46 -12.43 -21.72 -18.85 -15.68 -11.88 0.84 8.14 10.79 4.84 2.67 5.83 6.47 14.01 16.16 14.07 14.067
Equity Multiplier 2.78 2.57 3.36 3.77 3.14 3.78 5.72 4.39 3.02 3.27 4.84 3.87 3.28 3.21 4.12 3.41 3.12 2.95 2.947
Cash Ratio snapshot only 0.057
Debt Service Coverage snapshot only 14.741
Cash to Debt snapshot only 7.609
FCF to Debt snapshot only -2.882
Defensive Interval snapshot only 17.6 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 Current
Asset Turnover 0.58 1.44 1.77 3.73 5.39 6.04 4.69 5.84 7.90 7.34 4.78 7.00 7.78 6.41 4.40 6.51 6.74 6.24 6.242
Inventory Turnover 0.50 0.85 0.95 2.50 4.14 3.94 2.79 3.97 5.11 4.52 2.50 4.58 4.92 3.76 2.38 4.12 3.79 3.56 3.562
Receivables Turnover 100.82 179.11 169.73 272.24 449.29 473.73 247.57 240.22 308.21 262.91 222.99 115.30 299.24 224.89 257.22 151.01 232.71 96.32 96.320
Payables Turnover 0.78 2.30 1.85 3.95 7.70 8.92 4.51 8.36 13.63 10.01 4.08 16.58 13.17 9.37 4.48 13.07 8.42 8.74 8.737
DSO 4 2 2 1 1 1 1 2 1 1 2 3 1 2 1 2 2 4 3.8 days
DIO 728 432 383 146 88 93 131 92 71 81 146 80 74 97 153 89 96 102 102.5 days
DPO 471 158 198 92 47 41 81 44 27 36 90 22 28 39 82 28 43 42 41.8 days
Cash Conversion Cycle 261 275 188 55 42 53 51 50 46 46 58 61 48 60 73 63 55 64 64.5 days
Fixed Asset Turnover snapshot only 764.381
Operating Cycle snapshot only 106.3 days
Cash Velocity snapshot only 155.646
Capital Intensity snapshot only 0.171
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 Current
Revenue — — — — 7.5% 3.1% 1.8% 37.7% 29.7% 25.9% 15.7% 4.6% 2.7% -2.1% -1.8% 3.0% 5.1% 10.8% 10.79%
Net Income — — — — -2.2% -1.6% -2.3% -64.4% 93.8% 1.5% 1.7% 1.3% 2.9% -40.0% -52.9% 1.6% 6.6% 1.3% 1.26%
EPS — — — — -2.2% -1.6% -2.2% -64.3% 93.8% 1.5% 1.7% 1.3% 2.9% -40.1% -53.0% 1.6% 6.6% 1.3% 1.26%
FCF — — — — 19.9% 84.7% 93.3% 81.7% 1.6% 3.2% 1.5% 1.6% -1.2% -1.5% 1.9% 76.5% 45.2% 84.5% 84.45%
EBITDA — — — — -2.4% -1.7% -3.0% -69.8% 1.2% 1.9% 2.1% 1.6% 70.0% -33.3% -49.3% 80.4% 2.1% 63.3% 63.31%
Op. Income — — — — -2.7% -1.8% -1.9% -56.1% 1.1% 1.6% 1.8% 1.2% -22.7% -58.7% -68.4% 2.4% 22.6% 1.9% 1.94%
OCF Growth snapshot only 88.07%
Asset Growth snapshot only 14.03%
Equity Growth snapshot only 24.05%
Debt Growth snapshot only -84.23%
Shares Change snapshot only 0.09%
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 Current
Revenue 3Y — — — — — — — — — — — — 1.2% 72.1% 46.6% 14.1% 11.9% 11.0% 10.96%
Revenue 5Y — — — — — — — — — — — — — — — — — — —
EPS 3Y — — — — — — — — — — — — — — — — — — —
EPS 5Y — — — — — — — — — — — — — — — — — — —
Net Income 3Y — — — — — — — — — — — — — — — — — — —
Net Income 5Y — — — — — — — — — — — — — — — — — — —
EBITDA 3Y — — — — — — — — — — — — — — — — — — —
EBITDA 5Y — — — — — — — — — — — — — — — — — — —
Gross Profit 3Y — — — — — — — — — — — — 1.2% 69.1% 43.3% 15.1% 13.6% 12.7% 12.70%
Gross Profit 5Y — — — — — — — — — — — — — — — — — — —
Op. Income 3Y — — — — — — — — — — — — — — — — — — —
Op. Income 5Y — — — — — — — — — — — — — — — — — — —
FCF 3Y — — — — — — — — — — — — — — — — — — —
FCF 5Y — — — — — — — — — — — — — — — — — — —
OCF 3Y — — — — — — — — — — — — — — — — — — —
OCF 5Y — — — — — — — — — — — — — — — — — — —
Assets 3Y — — — — — — — — — — — — -3.5% 6.8% 7.8% -2.5% 11.4% 12.6% 12.62%
Assets 5Y — — — — — — — — — — — — — — — — — — —
Equity 3Y — — — — — — — — — — — — -8.6% -0.8% 0.7% 0.8% 11.6% 22.3% 22.32%
Book Value 3Y — — — — — — — — — — — — -8.7% -1.0% -1.1% 0.7% 11.5% 22.2% 22.16%
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 Current
Revenue Stability — — — — — — — — 0.92 0.93 0.89 0.86 0.81 0.77 0.73 0.78 0.81 0.81 0.805
Earnings Stability — — — — — — — — 0.07 0.34 0.33 0.46 0.34 0.45 0.38 0.74 0.66 0.60 0.603
Margin Stability — — — — — — — — 0.97 0.95 0.94 0.98 0.98 0.95 0.95 0.98 0.98 0.97 0.965
Rev. Growth Consistency 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 1.00 1.00 0.50 0.500
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 0.00 0.00 1.00 1.00 0.50 0.500
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 0 0 0
Earnings Persistence — — — — — — — — 0.50 0.20 0.20 0.20 0.20 0.50 0.50 0.50 0.50 0.50 0.500
Earnings Smoothness — — — — — — — — — — — — — 0.50 0.28 0.11 0.00 0.23 0.227
ROE Trend — — — — — — — — 0.20 0.53 0.60 0.51 0.24 0.26 0.25 0.45 0.23 0.04 0.038
Gross Margin Trend — — — — — — — — 0.02 0.02 0.02 0.01 0.00 0.00 -0.01 0.01 0.00 -0.01 -0.011
FCF Margin Trend — — — — — — — — 0.39 0.28 0.17 0.08 0.01 -0.02 0.01 0.02 -0.02 -0.01 -0.009
Sustainable Growth Rate — — — — — — — — — 23.4% 30.8% 13.7% 4.3% 11.6% 11.6% 28.1% 27.5% 21.8% 21.79%
Internal Growth Rate — — — — — — — — — 7.2% 6.3% 3.4% 1.4% 3.7% 2.7% 8.4% 9.4% 7.7% 7.66%
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 Current
OCF/Net Income 12.29 13.22 17.26 7.46 3.01 0.71 0.32 0.85 -31.89 3.44 0.28 1.75 -3.74 -3.14 1.78 1.24 -0.22 -0.17 -0.166
FCF/OCF 1.02 1.01 1.02 1.03 1.03 1.10 1.10 1.01 0.99 0.99 1.00 1.00 0.98 0.99 0.96 0.96 1.20 1.29 1.286
FCF/Net Income snapshot only -0.213
OCF/EBITDA snapshot only -0.113
CapEx/Revenue 1.0% 0.6% 0.6% 0.4% 0.2% 0.2% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.1% 0.1% 0.05%
CapEx/Depreciation snapshot only 0.709
Accruals Ratio 0.34 0.62 0.52 0.37 0.21 -0.04 -0.07 -0.02 -0.25 -0.16 0.04 -0.03 0.07 0.15 -0.02 -0.02 0.11 0.08 0.083
Sloan Accruals snapshot only 0.072
Cash Flow Adequacy snapshot only -3.495
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 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% 0.00%
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
Payout Ratio — — — — — — — — — 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
FCF Payout Ratio — — — — — — — — 0.0% 0.0% 0.0% 0.0% — — 0.0% 0.0% — — —
Total Payout Ratio — — — — — — — — — 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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% 0.00%
Net Buyback Yield -5.3% -6.9% -13.5% -12.8% -8.7% -9.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Total Shareholder Return -5.3% -6.9% -13.5% -12.8% -8.7% -9.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
DuPont Factors
Metric Trend 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) 0.78 0.77 0.75 0.76 0.75 0.78 0.79 0.77 -47.93 0.71 0.71 0.69 0.63 0.74 0.78 0.71 0.72 0.77 0.770
Interest Burden (EBT/EBIT) 1.11 1.09 1.13 1.08 1.05 1.05 1.06 1.07 0.01 0.90 0.92 0.79 0.63 0.83 0.85 0.93 0.94 0.93 0.929
EBIT Margin -0.06 -0.04 -0.02 -0.02 -0.03 -0.03 -0.03 -0.02 0.00 0.01 0.02 0.01 0.00 0.01 0.01 0.02 0.02 0.02 0.016
Asset Turnover 0.58 1.44 1.77 3.73 5.39 6.04 4.69 5.84 7.90 7.34 4.78 7.00 7.78 6.41 4.40 6.51 6.74 6.24 6.242
Equity Multiplier 2.78 2.57 3.36 3.77 2.94 3.05 4.28 4.01 3.08 3.49 5.21 4.11 3.16 3.24 4.46 3.60 3.19 3.06 3.062
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 Current
EPS (Diluted TTM) $-0.02 $-0.03 $-0.02 $-0.04 $-0.06 $-0.07 $-0.08 $-0.07 $-0.00 $0.04 $0.05 $0.02 $0.01 $0.02 $0.02 $0.05 $0.05 $0.05 $0.05
Book Value/Share $0.22 $0.21 $0.23 $0.19 $0.16 $0.14 $0.14 $0.13 $0.16 $0.18 $0.19 $0.15 $0.17 $0.20 $0.22 $0.20 $0.22 $0.25 $0.25
Tangible Book/Share $0.22 $0.21 $0.23 $0.19 $0.16 $0.14 $0.14 $0.13 $0.16 $0.18 $0.19 $0.15 $0.17 $0.20 $0.22 $0.20 $0.22 $0.25 $0.25
Revenue/Share $0.35 $0.78 $1.34 $2.74 $2.99 $3.20 $3.53 $3.77 $3.87 $4.03 $4.08 $3.93 $3.97 $3.94 $4.00 $4.05 $4.16 $4.36 $4.36
FCF/Share $-0.23 $-0.37 $-0.43 $-0.32 $-0.18 $-0.06 $-0.03 $-0.06 $0.12 $0.12 $0.01 $0.03 $-0.03 $-0.07 $0.04 $0.06 $-0.01 $-0.01 $-0.01
OCF/Share $-0.23 $-0.36 $-0.42 $-0.31 $-0.18 $-0.05 $-0.02 $-0.06 $0.12 $0.13 $0.01 $0.03 $-0.03 $-0.07 $0.04 $0.06 $-0.01 $-0.01 $-0.01
Cash/Share $0.22 $0.07 $0.05 $0.13 $0.04 $0.03 $0.02 $0.07 $0.08 $0.10 $0.03 $0.06 $0.04 $0.01 $0.02 $0.11 $0.03 $0.03 $0.03
EBITDA/Share $-0.02 $-0.03 $-0.02 $-0.04 $-0.07 $-0.08 $-0.08 $-0.07 $0.02 $0.07 $0.09 $0.04 $0.03 $0.04 $0.04 $0.08 $0.08 $0.07 $0.07
Debt/Share $0.14 $0.14 $0.16 $0.15 $0.16 $0.15 $0.14 $0.14 $0.14 $0.14 $0.14 $0.02 $0.09 $0.02 $0.02 $0.02 $0.02 $0.00 $0.00
Net Debt/Share $-0.08 $0.07 $0.11 $0.02 $0.12 $0.11 $0.13 $0.07 $0.06 $0.05 $0.11 $-0.04 $0.06 $0.01 $-0.00 $-0.08 $-0.01 $-0.02 $-0.02
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 Current
Altman Z-Score — — — — — — — — — — — — — — — — — — 8.958
Altman Z-Prime snapshot only 7.042
Piotroski F-Score 1 1 1 1 2 3 4 3 7 8 7 6 3 3 4 7 4 5 5
Beneish M-Score — — — — 0.78 -0.78 -0.67 -1.53 -3.32 -2.35 -2.69 -1.88 -2.25 -2.18 -2.38 -3.54 -1.37 0.54 0.542
Ohlson O-Score snapshot only -5.027
ROIC (Greenblatt) snapshot only 28.31%
Net-Net WC snapshot only $0.24
EVA snapshot only $1004054.15
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 Current
Credit Rating snapshot only A+
Credit Score 51.47 51.36 50.69 52.47 53.17 50.32 49.16 49.56 60.09 85.20 75.42 84.60 55.90 71.35 88.57 94.08 78.50 76.31 76.308
Credit Grade snapshot only 5
Credit Trend snapshot only 4.962
Implied Spread (bps) snapshot only 125.000
Industry Credit Rank snapshot only 67
Sector Credit Rank snapshot only 71

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