— Know what they know.
Not Investment Advice

HTCR NASDAQ

HeartCore Enterprises, Inc.
1W: -7.5% 1M: -16.5% 3M: -36.3% YTD: -68.5% 1Y: -87.5% 3Y: -88.0%
$1.98
+0.06 (+2.86%)
 
Weekly Expected Move ±9.3%
$2 $2 $2 $2 $2
NASDAQ · Technology · Software - Application · Tech Score Sell · Power 34 · $2.9M mcap · 557208 float · 11.84% daily turnover · Short 23% 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
22.1 / 100
NoneWeakNarrowWide
Primary source: Network Effects  ·  ROIC: -133.9%  ·  5Y Avg: 93.4%
Cost Advantage
24
Intangibles
14
Switching Cost
21
Network Effect
29
Scale
28
The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. HTCR has No discernible competitive edge (22.1/100). The business operates without significant structural advantages. The primary source of advantage is Network Effects. Negative ROIC of -133.9% indicates the company is currently destroying value, though this may reflect a growth investment phase.

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.

A
Oct 02, 2026
DCF
1
ROE
5
ROA
5
D/E
3
P/E
4
P/B
5
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. HTCR receives an overall rating of A. Strongest factors: ROE (5/5), ROA (5/5), P/E (4/5), P/B (5/5). Areas of concern: DCF (1/5).
Rating Change History
DateFromTo
2026-10-01 A+ A
2026-08-24 A A+
2026-06-25 B+ A
2026-05-15 A B+
2026-04-07 B A
2026-04-06 B+ B
2026-04-02 A B+
2026-04-01 C- A
2026-01-05 C 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.

★ ★ ★ ★ ★ 14 Grade D
Profitability
40
Balance Sheet
0
Earnings Quality
24
Growth
45
Value
82
Momentum
0
Safety
0
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. HTCR scores highest in Value (82/100) and lowest in Balance Sheet (0/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

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

Altman Z-Score
-2.57
Distress Zone
Piotroski F-Score
4/9
✓ ✗ ✓ ✗ ✓ ✗ ✓ ✗ ✗
Beneish M-Score
-1.89
Unlikely Manipulator
Ohlson O-Score
-5.11
Bankruptcy prob: 0.6%
Low Risk
Credit Rating
B-
Score: 24.3/100
Trend: Deteriorating
Earnings Quality
25/100
OCF/NI: -0.92x
Accruals: 66.7%
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. HTCR scores -2.57, 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. HTCR scores 4/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. HTCR's score of -1.89 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. HTCR's implied 0.6% 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. HTCR receives an estimated rating of B- (score: 24.3/100), with a deteriorating 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). HTCR'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
0.63x
PEG
-0.00x
P/S
0.44x
P/B
0.57x
P/FCF
-1.15x
P/OCF
—
EV/EBITDA
-0.44x
EV/Revenue
0.23x
EV/EBIT
-0.43x
EV/FCF
-0.40x
Earnings Yield
89.75%
FCF Yield
-87.09%
Shareholder Yield
77.63%
Graham Number
$14.67
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 0.6x earnings, HTCR trades at a deep value multiple. An earnings yield of 89.8% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $14.67 per share, suggesting a potential 641% margin of safety at 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
-0.793
NI / EBT
×
Interest Burden
1.427
EBT / EBIT
×
EBIT Margin
-0.531
EBIT / Rev
×
Asset Turnover
0.578
Rev / Assets
×
Equity Multiplier
2.300
Assets / Equity
=
ROE
79.8%
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. HTCR's ROE of 79.8% is driven by Asset Turnover (0.578), indicating efficient use of assets to generate revenue. A tax burden ratio of -0.79 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
$23.42
Price/Value
0.13x
Margin of Safety
86.89%
Premium
-86.89%
Assessment
Undervalued
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with HTCR's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. At an intrinsic value of $23.42, HTCR appears undervalued with a 87% margin of safety. The adjusted fair P/E of 8.5x compares to the current market P/E of 0.6x.

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 1165 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$1.98
Median 1Y
$0.41
5th Pctile
$0.05
95th Pctile
$3.12
Ann. Volatility
126.0%
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
Sumitaka Yamamoto,
Chief Executive Officer
$516,709 $96,316 $757,838
Kimio Hosaka, Operating
rating Officer
$150,709 $22,426 $269,666
Keisuke Kuno, CX
rmer CX Division Vice President
$112,864 $23,920 $233,315

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
44
-51.6% YoY
Revenue / Employee
—
Profit / Employee
—
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 -13.1% -34.0% -87.8% -1.4% -28.3% -24.6% -40.0% -84.0% -1.0% -1.5% 48.7% -30.2% -1.1% -5.7% -1.2% 86.3% 1.6% 79.8% 79.83%
ROA -7.7% -18.1% -41.6% -55.0% -14.3% -11.6% -16.3% -26.4% -31.5% -35.3% 21.0% -8.8% -19.9% -1.0% -55.7% 42.9% 63.7% 34.7% 34.71%
ROIC -32.4% -1.2% -1.7% -2.4% -22.0% -22.6% -20.2% -40.2% -81.1% -2.9% 86.5% 2.8% -14.7% 24.5% -4.9% -46.3% -60.4% -1.3% -1.34%
ROCE -9.4% -23.8% -55.0% -78.2% -13.4% -13.9% -19.1% -37.0% -78.5% -1.1% 21.3% -79.6% -1.9% -52.8% -3.4% -43.1% -37.6% -66.0% -66.02%
Gross Margin 53.6% 49.9% 17.6% 23.4% 64.5% 29.6% 17.7% 2.9% 40.3% 19.8% 80.8% 16.6% 30.7% 46.7% 49.1% 28.8% 5.9% -21.8% -21.84%
Operating Margin -68.6% -62.3% -1.1% -72.8% 26.3% -28.8% -38.1% -95.1% -13.5% -37.1% 67.8% -2.9% -34.7% 2.3% -0.4% -58.2% -1.2% -2.6% -2.56%
Net Margin -69.4% -63.8% -1.1% -71.2% 21.6% -17.9% -49.2% -85.7% -26.4% -48.0% 61.9% -2.7% -86.1% 23.2% 14.5% 3.8% -1.5% -6.3% -6.29%
EBITDA Margin -67.8% -62.0% -1.0% -69.8% 30.2% -27.8% -48.8% -92.8% -26.4% -50.6% 63.1% -3.6% -84.3% 23.3% -3.5% -65.3% -1.6% -37.8% -37.84%
FCF Margin -1.1% -43.0% -62.3% -55.2% -23.0% -24.2% -17.5% -21.8% -16.3% -27.5% -17.4% -15.7% -26.0% -20.1% -28.8% -30.0% -28.7% -58.3% -58.25%
OCF Margin -1.1% -42.3% -61.7% -54.5% -22.7% -23.1% -14.9% -19.4% -13.4% -25.2% -17.4% -15.7% -26.0% -20.2% -27.6% -28.6% -27.0% -55.4% -55.39%
ROE 3Y Avg snapshot only -1.50%
ROE 5Y Avg snapshot only -1.02%
ROA 3Y Avg snapshot only 2.47%
ROIC Economic snapshot only -53.19%
Cash ROA snapshot only -40.44%
Cash ROIC snapshot only -1.74%
CROIC snapshot only -1.83%
NOPAT Margin snapshot only -42.61%
Pretax Margin snapshot only -75.74%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 84.49%
SBC / Revenue snapshot only -3.23%
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 -509.83 -221.33 -63.76 -38.93 -92.58 -198.98 -120.47 -51.39 -43.99 -28.49 61.36 -435.41 -87.06 -1227.34 -35.90 1.34 0.81 1.11 0.633
P/S Ratio 353.58 146.86 49.12 29.48 19.49 27.26 16.21 9.86 17.94 14.04 9.97 21.21 9.73 7.62 26.28 0.59 0.52 0.67 0.441
P/B Ratio 67.01 75.24 55.96 54.08 27.75 48.11 42.61 41.68 82.70 149.86 24.34 138.61 152.98 46.66 74.73 0.88 0.83 0.88 0.570
P/FCF -333.53 -341.87 -78.85 -53.43 -84.84 -112.48 -92.61 -45.27 -110.17 -51.11 -57.13 -134.87 -37.43 -37.90 -91.08 -1.95 -1.83 -1.15 -1.148
P/OCF — — — — — — — — — — — — — — — — — — —
EV/EBITDA -516.48 -224.81 -64.23 -39.26 -124.89 -224.68 -135.21 -52.42 -40.44 -27.47 62.23 -144.15 -45.95 -75.33 -26.81 -0.87 -1.00 -0.44 -0.438
EV/Revenue 349.97 145.33 48.60 29.18 19.46 27.21 16.29 9.99 18.10 14.06 9.82 21.12 9.76 7.58 26.05 0.21 0.20 0.23 0.231
EV/EBIT -508.00 -221.52 -63.43 -38.75 -115.93 -193.49 -111.83 -45.02 -37.03 -25.30 73.82 -123.36 -41.93 -66.08 -26.37 -0.85 -0.98 -0.43 -0.435
EV/FCF -330.14 -338.30 -78.01 -52.89 -84.68 -112.29 -93.06 -45.89 -111.18 -51.18 -56.30 -134.28 -37.54 -37.70 -90.28 -0.71 -0.70 -0.40 -0.396
Earnings Yield -0.2% -0.5% -1.6% -2.6% -1.1% -0.5% -0.8% -1.9% -2.3% -3.5% 1.6% -0.2% -1.1% -0.1% -2.8% 74.7% 1.2% 89.8% 89.75%
FCF Yield -0.3% -0.3% -1.3% -1.9% -1.2% -0.9% -1.1% -2.2% -0.9% -2.0% -1.8% -0.7% -2.7% -2.6% -1.1% -51.2% -54.7% -87.1% -87.09%
Price/Tangible Book snapshot only 0.884
EV/Gross Profit snapshot only 0.738
Shareholder Yield snapshot only 77.63%
Graham Number snapshot only $14.67
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 4.35 3.22 2.97 2.34 1.65 1.59 1.19 0.84 0.82 0.72 1.88 1.27 0.91 1.26 1.37 1.58 1.17 1.17 1.165
Quick Ratio 4.35 3.22 2.97 2.34 1.48 1.44 1.07 0.84 0.82 0.72 1.88 1.27 0.91 1.26 1.37 1.58 1.17 1.17 1.165
Debt/Equity 0.48 0.51 0.72 0.95 0.48 0.44 0.58 0.95 1.17 2.85 0.34 0.81 2.07 0.75 0.18 0.09 0.09 0.09 0.086
Net Debt/Equity -0.68 -0.79 -0.59 -0.55 -0.05 -0.08 0.21 0.57 0.76 0.21 -0.35 -0.61 0.45 -0.26 -0.66 -0.56 -0.51 -0.58 -0.579
Debt/Assets 0.28 0.27 0.34 0.38 0.21 0.19 0.21 0.25 0.21 0.19 0.17 0.27 0.37 0.27 0.07 0.06 0.05 0.05 0.047
Debt/EBITDA -3.70 -1.53 -0.83 -0.69 -2.14 -2.07 -1.85 -1.18 -0.57 -0.52 0.88 -0.85 -0.62 -1.21 -0.07 -0.23 -0.29 -0.12 -0.123
Net Debt/EBITDA 5.32 2.37 0.69 0.40 0.23 0.38 -0.65 -0.71 -0.37 -0.04 -0.91 0.64 -0.13 0.41 0.24 1.50 1.62 0.83 0.831
Interest Coverage -139.12 -112.44 -132.73 -158.89 -36.44 -26.10 -23.44 -29.74 -55.56 -61.75 28.19 -36.14 -49.34 -25.72 -119.73 -38.03 -29.60 -75.46 -75.464
Equity Multiplier 1.70 1.88 2.11 2.52 2.30 2.37 2.73 3.80 5.67 15.00 2.05 3.00 5.55 2.79 2.57 1.49 1.71 1.81 1.811
Cash Ratio snapshot only 0.889
Debt Service Coverage snapshot only -74.907
Cash to Debt snapshot only 7.762
FCF to Debt snapshot only -8.991
Defensive Interval snapshot only 219.6 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 0.11 0.27 0.54 0.73 0.68 0.84 1.21 1.38 0.77 0.72 1.30 1.81 1.78 1.58 0.76 0.98 0.99 0.58 0.578
Inventory Turnover — — — — 16.33 22.22 35.35 — 29.77 30.43 37.87 — — — — — — — —
Receivables Turnover 2.04 4.42 10.97 16.00 8.74 8.36 11.78 13.76 6.64 6.17 11.13 13.30 11.13 10.89 8.01 9.96 8.11 4.23 4.227
Payables Turnover 2.18 2.92 8.83 10.98 9.13 9.70 10.85 12.22 8.62 8.99 7.21 6.55 6.21 6.36 5.94 4.71 7.07 4.23 4.234
DSO 179 83 33 23 42 44 31 27 55 59 33 27 33 34 46 37 45 86 86.4 days
DIO 0 0 0 0 22 16 10 0 12 12 10 0 0 0 0 0 0 0 0.0 days
DPO 168 125 41 33 40 38 34 30 42 41 51 56 59 57 61 78 52 86 86.2 days
Cash Conversion Cycle 11 -42 -8 -10 24 22 8 -3 25 31 -8 -28 -26 -24 -16 -41 -7 0 0.1 days
Fixed Asset Turnover snapshot only 9.729
Cash Velocity snapshot only 1.989
Capital Intensity snapshot only 1.370
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 — — — — 5.7% 2.6% 2.0% 1.5% 18.9% -3.2% 47.6% 39.2% 59.4% 73.0% -51.3% -56.5% -62.4% -78.1% -78.15%
Net Income — — — — -1.0% 26.1% 47.4% 37.3% -1.3% -2.5% 2.8% 64.6% 56.3% 97.8% -3.2% 4.9% 3.2% 22.1% 22.12%
EPS — — — — -84.5% 32.9% 55.0% 46.9% -1.1% -2.5% 2.8% 64.7% 58.7% 98.3% -2.6% 65.2% 38.6% 406.5% 406.49%
FCF — — — — -45.5% -1.0% 15.4% 2.3% 15.8% -9.7% -47.1% -0.6% -1.5% -26.6% 19.4% 17.0% 58.5% 36.7% 36.71%
EBITDA — — — — -54.3% 33.0% 52.1% 36.5% -2.4% -3.1% 2.9% -7.0% 24.4% 66.0% -4.0% 26.5% 64.5% -14.4% -14.41%
Op. Income — — — — -81.4% 18.2% 54.0% 38.5% -1.5% -1.7% 3.8% 1.0% 93.0% 1.2% -2.6% -36.0% -4.2% -4.1% -4.12%
OCF Growth snapshot only 40.13%
Asset Growth snapshot only -34.45%
Equity Growth snapshot only 1.14%
Debt Growth snapshot only -88.37%
Shares Change snapshot only -94.79%
Dividend Growth snapshot only 158.28%
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 — — — — — — — — — — — — 1.3% 81.6% 29.4% 14.5% -10.7% -28.5% -28.49%
Revenue 5Y — — — — — — — — — — — — — — — — — — —
EPS 3Y — — — — — — — — — — — — — — — — — — —
EPS 5Y — — — — — — — — — — — — — — — — — — —
Net Income 3Y — — — — — — — — — — — — — — — — — — —
Net Income 5Y — — — — — — — — — — — — — — — — — — —
EBITDA 3Y — — — — — — — — — — — — — — — — — — —
EBITDA 5Y — — — — — — — — — — — — — — — — — — —
Gross Profit 3Y — — — — — — — — — — — — 1.4% 92.8% 23.0% 16.8% -17.8% -36.6% -36.59%
Gross Profit 5Y — — — — — — — — — — — — — — — — — — —
Op. Income 3Y — — — — — — — — — — — — — — — — — — —
Op. Income 5Y — — — — — — — — — — — — — — — — — — —
FCF 3Y — — — — — — — — — — — — — — — — — — —
FCF 5Y — — — — — — — — — — — — — — — — — — —
OCF 3Y — — — — — — — — — — — — — — — — — — —
OCF 5Y — — — — — — — — — — — — — — — — — — —
Assets 3Y — — — — — — — — — — — — -20.6% -9.3% 1.8% 2.5% -21.9% -28.0% -28.04%
Assets 5Y — — — — — — — — — — — — — — — — — — —
Equity 3Y — — — — — — — — — — — — -46.5% -20.6% -4.6% 22.2% -13.8% -21.3% -21.26%
Book Value 3Y — — — — — — — — — — — — -50.7% -29.5% -18.1% 1.9% 1.1% 93.2% 93.22%
Dividend 3Y — — — — — — — — — — — — — -11.4% -67.5% 2.9% 3.0% 4.0% 3.97%
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 — — — — — — — — 0.88 0.71 0.99 0.99 0.95 0.89 0.19 0.09 0.00 0.08 0.084
Earnings Stability — — — — — — — — 0.94 0.63 0.92 1.00 0.23 0.01 0.03 0.92 0.26 0.34 0.338
Margin Stability — — — — — — — — 0.63 0.61 0.81 0.73 0.68 0.63 0.79 0.77 0.66 0.57 0.567
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 0.00 1.00 1.00 1.00 0.50 0.00 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.00 0.00 1.00 1.00 0.50 0.50 0.00 1.00 1.00 1.00 1.000
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Earnings Persistence — — — — — — — — 0.50 0.50 0.20 0.50 0.50 0.50 0.20 0.20 0.20 0.20 0.200
Earnings Smoothness — — — — — — — — — — — — — — — — — — —
ROE Trend — — — — — — — — -1.66 -4.97 1.01 0.78 -0.67 2.71 -2.10 1.22 2.84 3.44 3.443
Gross Margin Trend — — — — — — — — -0.28 -0.26 0.16 0.21 0.21 0.28 -0.13 -0.07 -0.02 -0.11 -0.106
FCF Margin Trend — — — — — — — — 0.48 0.06 0.22 0.23 -0.06 0.06 -0.11 -0.11 -0.08 -0.34 -0.345
Sustainable Growth Rate — — — — — — — — — — 40.5% — — — — 36.2% 83.7% 10.8% 10.78%
Internal Growth Rate — — — — — — — — — — 21.2% — — — — 22.0% 49.6% 4.9% 4.92%
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 1.52 0.64 0.80 0.72 1.08 1.68 1.11 1.01 0.33 0.51 -1.07 3.22 2.32 32.55 0.38 -0.65 -0.42 -0.92 -0.923
FCF/OCF 1.01 1.01 1.01 1.01 1.01 1.05 1.17 1.12 1.21 1.09 1.00 1.00 1.00 0.99 1.05 1.05 1.06 1.05 1.052
FCF/Net Income snapshot only -0.970
CapEx/Revenue 0.8% 0.6% 0.6% 0.6% 0.3% 1.2% 2.6% 2.4% 2.8% 2.2% 0.0% 0.0% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.01%
CapEx/Depreciation snapshot only 0.025
Accruals Ratio 0.04 -0.07 -0.08 -0.15 0.01 0.08 0.02 0.00 -0.21 -0.17 0.44 0.20 0.26 0.31 -0.35 0.71 0.90 0.67 0.667
Sloan Accruals snapshot only -0.112
Cash Flow Adequacy snapshot only -1.067
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% 0.2% 0.3% 0.1% 0.3% 0.2% 0.0% 43.4% 58.9% 77.6% 1.31%
Dividend/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.02 $0.04 $0.04 $0.04 $0.01 $0.00 $2.64 $2.64 $2.38 $2.60
Payout Ratio — — — — — — — — — — 16.8% — — — — 58.0% 48.0% 86.5% 86.50%
FCF Payout Ratio — — — — — — — — — — — — — — — — — — —
Total Payout Ratio — — — — — — — — — — 16.8% — — — — 58.0% 48.0% 86.5% 86.50%
Div. Increase Streak — — — — — — — — — 0 0 0 0 0 0 1 1 0 0
Chowder Number — — — — — — — — — — — — — -0.00 -0.95 3.57 3.72 8.07 8.072
Buyback Yield 0.0% 0.2% 1.0% 1.4% 1.2% 0.5% 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 -1.7% -1.7% -3.1% -4.0% 1.1% 0.4% -0.0% 0.0% 0.0% 0.0% 0.0% -0.2% -0.6% -1.5% -0.9% -24.4% -30.5% -2.5% -2.54%
Total Shareholder Return -1.7% -1.7% -3.1% -4.0% 1.1% 0.4% -0.0% 0.0% 0.0% 0.2% 0.3% -0.1% -0.3% -1.3% -0.9% 19.0% 28.3% 75.1% 75.09%
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) 1.00 1.00 1.00 1.00 1.22 0.94 0.89 0.84 0.82 0.87 1.27 0.28 0.47 0.05 0.73 -1.69 -3.03 -0.79 -0.793
Interest Burden (EBT/EBIT) 1.01 1.01 1.01 1.01 1.03 1.04 1.04 1.03 1.02 1.02 0.96 1.03 1.02 1.04 1.01 1.03 1.04 1.43 1.427
EBIT Margin -0.69 -0.66 -0.77 -0.75 -0.17 -0.14 -0.15 -0.22 -0.49 -0.56 0.13 -0.17 -0.23 -0.11 -0.99 -0.25 -0.20 -0.53 -0.531
Asset Turnover 0.11 0.27 0.54 0.73 0.68 0.84 1.21 1.38 0.77 0.72 1.30 1.81 1.78 1.58 0.76 0.98 0.99 0.58 0.578
Equity Multiplier 1.70 1.88 2.11 2.52 1.98 2.13 2.46 3.18 3.20 4.11 2.31 3.42 5.63 5.83 2.21 2.01 2.52 2.30 2.300
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) $-0.09 $-0.17 $-0.29 $-0.38 $-0.17 $-0.12 $-0.13 $-0.20 $-0.36 $-0.40 $0.24 $-0.07 $-0.15 $-0.01 $-0.38 $4.56 $5.51 $2.76 $2.76
Book Value/Share $0.70 $0.51 $0.34 $0.27 $0.56 $0.48 $0.37 $0.25 $0.19 $0.08 $0.59 $0.22 $0.08 $0.18 $0.18 $6.91 $5.41 $3.47 $3.59
Tangible Book/Share $0.70 $0.51 $0.34 $0.27 $0.13 $0.09 $-0.01 $-0.13 $-0.18 $-0.28 $0.24 $0.22 $0.08 $0.18 $0.18 $6.91 $5.41 $3.47 $3.47
Revenue/Share $0.13 $0.26 $0.38 $0.50 $0.80 $0.85 $0.98 $1.05 $0.87 $0.82 $1.45 $1.46 $1.31 $1.09 $0.52 $10.42 $8.57 $4.59 $4.59
FCF/Share $-0.14 $-0.11 $-0.24 $-0.28 $-0.18 $-0.21 $-0.17 $-0.23 $-0.14 $-0.23 $-0.25 $-0.23 $-0.34 $-0.22 $-0.15 $-3.12 $-2.46 $-2.67 $-2.46
OCF/Share $-0.14 $-0.11 $-0.24 $-0.27 $-0.18 $-0.20 $-0.15 $-0.20 $-0.12 $-0.21 $-0.25 $-0.23 $-0.34 $-0.22 $-0.14 $-2.98 $-2.31 $-2.54 $-2.54
Cash/Share $0.81 $0.66 $0.44 $0.41 $0.30 $0.25 $0.14 $0.09 $0.08 $0.20 $0.41 $0.32 $0.14 $0.18 $0.15 $4.47 $3.28 $2.31 $2.31
EBITDA/Share $-0.09 $-0.17 $-0.29 $-0.37 $-0.12 $-0.10 $-0.12 $-0.20 $-0.39 $-0.42 $0.23 $-0.21 $-0.28 $-0.11 $-0.51 $-2.58 $-1.72 $-2.42 $-2.42
Debt/Share $0.33 $0.26 $0.24 $0.26 $0.27 $0.21 $0.22 $0.23 $0.22 $0.22 $0.20 $0.18 $0.17 $0.13 $0.03 $0.59 $0.50 $0.30 $0.30
Net Debt/Share $-0.47 $-0.40 $-0.20 $-0.15 $-0.03 $-0.04 $0.08 $0.14 $0.14 $0.02 $-0.21 $-0.14 $0.04 $-0.05 $-0.12 $-3.87 $-2.77 $-2.01 $-2.01
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 Current
Altman Z-Score — — — — — — — — — — — — — — — — — — -2.571
Altman Z-Prime snapshot only -7.451
Piotroski F-Score 1 2 2 2 3 3 4 3 3 1 6 4 3 4 2 6 5 4 4
Beneish M-Score — — — — 4.41 4.06 3.26 6.86 -2.54 -3.21 0.88 -2.48 -1.31 -1.06 -4.70 1.50 4.95 -1.89 -1.893
Ohlson O-Score snapshot only -5.112
ROIC (Greenblatt) snapshot only -2.71%
Net-Net WC snapshot only $0.33
EVA snapshot only $-2964242.47
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 B-
Credit Score 58.99 58.94 58.56 58.46 56.08 56.31 52.00 49.36 47.45 42.93 81.60 52.43 44.34 52.05 53.89 27.52 24.12 24.25 24.254
Credit Grade snapshot only 16
Credit Trend snapshot only -27.791
Implied Spread (bps) snapshot only 900.000
Industry Credit Rank snapshot only 14
Sector Credit Rank snapshot only 9

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