— Know what they know.
Not Investment Advice

IIQ.AX ASX

INOVIQ Ltd
1W: +0.0% 1M: -8.1% 3M: -28.3% YTD: -49.2% 1Y: -57.5% 3Y: -73.2% 5Y: -87.4%
A$0.17 ($0.12)
+0.00 (+0.00%)
 
Weekly Expected Move ±8.8%
A$0 A$0 A$0 A$0 A$0
ASX · Healthcare · Medical - Diagnostics & Research · Tech Score Sell · Power 41 · A$23.9M mcap · 116M float · 0.259% 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 05, 2026
DCF
1
ROE
1
ROA
1
D/E
2
P/E
1
P/B
2
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. IIQ.AX receives an overall rating of C-. Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), D/E (2/5), P/E (1/5), P/B (2/5).
Rating Change History
DateFromTo
2026-10-01 C C-
2026-04-27 C- C
2026-04-01 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.

★ ★ ★ ★ ★ 48 Grade D
Profitability
20
Balance Sheet
0
Earnings Quality
25
Growth
75
Value
28
Momentum
69
Safety
100
Cash Flow
30
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. IIQ.AX scores highest in Safety (100/100) 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
22.68
Safe Zone
Piotroski F-Score
6/9
✗ ✗ ✓ ✓ ✓ ✓ ✗ ✓ ✓
Beneish M-Score
2.77
Possible Manipulator
Ohlson O-Score
6.46
Bankruptcy prob: 99.8%
High Risk
Credit Rating
BBB+
Score: 64.1/100
Trend: Stable
Earnings Quality
—
OCF/NI: 0.76x
Accruals: -16.1%
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. IIQ.AX scores 22.68, 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. IIQ.AX scores 6/9, 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. IIQ.AX's score of 2.77 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. IIQ.AX's implied 99.8% bankruptcy probability signals significant financial distress. 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. IIQ.AX receives an estimated rating of BBB+ (score: 64.1/100), with a stable trend.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
-2.97x
PEG
-0.35x
P/S
55.39x
P/B
1.27x
P/FCF
-6.78x
P/OCF
—
EV/EBITDA
-4.28x
EV/Revenue
30.11x
EV/EBIT
-3.98x
EV/FCF
-5.98x
Earnings Yield
-18.82%
FCF Yield
-14.75%
Shareholder Yield
0.00%
Graham Number
—
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. IIQ.AX currently has negative earnings — the P/E ratio is not meaningful.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
0.857
NI / EBT
×
Interest Burden
0.990
EBT / EBIT
×
EBIT Margin
-7.569
EBIT / Rev
×
Asset Turnover
0.107
Rev / Assets
×
Equity Multiplier
1.084
Assets / Equity
=
ROE
-74.3%
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. IIQ.AX's ROE of -74.3% is driven by Asset Turnover (0.107), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

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

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
—
Price/Value
—
Margin of Safety
—
Premium
—

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$0.17
Median 1Y
$0.03
5th Pctile
$0.00
95th Pctile
$0.39
Ann. Volatility
154.0%
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 Q2'17 Q4'17 Q2'18 Q4'18 Q2'19 Q4'19 Q2'20 Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q2'23 Q4'23 Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
ROE -4.7% -5.8% -3.1% -2.2% -1.6% -95.6% -95.0% -1.3% -34.9% -79.6% -59.8% -1.7% -1.0% -1.1% -91.4% -64.3% -64.1% -74.2% -73.4% -74.3% -74.27%
ROA -2.4% -4.6% -2.6% -1.9% -1.4% -84.6% -86.6% -1.1% -32.8% -70.0% -55.5% -1.5% -94.5% -98.7% -84.2% -59.2% -57.6% -67.5% -66.7% -68.5% -68.49%
ROIC 15.7% 10.3% 13.5% 11.5% 9.6% 8.2% 7.5% 4.8% -18.6% -40.5% -47.3% -1.1% -1.5% -1.2% -1.3% -1.4% -1.5% -1.5% -1.9% -1.6% -1.63%
ROCE -3.7% -20.7% -5.2% -3.8% -1.2% -57.4% -58.7% -91.6% -20.8% -31.7% -28.1% -51.6% -75.5% -92.9% -1.0% -85.5% -77.4% -85.8% -72.4% -88.6% -88.61%
Gross Margin -1.3% -85.7% -9.3% -1.8% -8.0% 5.5% — 26.8% 74.4% -2.1% 76.1% 80.7% 85.3% 91.3% -21.9% -1.0% -94.9% -78.4% 83.2% 81.2% 81.21%
Operating Margin -43.9% -99.1% -37.0% -4.3% -31.9% -5.7% — -4.8% -23.2% -5.9% -64.5% -23.3% -37.6% -18.4% 4.6% -4.2% -6.6% -5.2% -21.8% -23.0% -22.98%
Net Margin -46.3% -103.1% -26.8% -4.4% -31.9% -3.4% — -6.3% -21.9% -7.0% -39.7% -74.2% -34.0% -14.5% 3.8% -2.5% -4.4% -3.3% -17.2% -17.5% -17.52%
EBITDA Margin -43.9% -98.8% -29.2% -4.3% 0.0% 13.1% — -8.1% -22.9% -2.3% -63.9% -7.8% -36.3% -16.4% 3.3% -2.4% -4.0% -2.9% -21.8% -23.0% -22.98%
FCF Margin -46.8% -61.7% -49.3% -14.2% -13.3% -6.5% -7.3% -7.6% -10.7% -5.6% -6.8% -8.1% -7.7% -20.4% 54.2% -12.6% -6.5% -3.9% -2.9% -5.0% -5.03%
OCF Margin -46.8% -61.7% -49.3% -14.2% -13.3% -6.5% -7.3% -7.6% -10.1% -5.1% -6.3% -7.3% -7.1% -19.4% 50.7% -12.1% -6.2% -3.8% -2.8% -4.9% -4.91%
ROE 3Y Avg snapshot only -85.94%
ROE 5Y Avg snapshot only -1.45%
ROA 3Y Avg snapshot only -79.15%
ROIC 3Y Avg snapshot only -1.31%
ROIC Economic snapshot only -83.66%
Cash ROA snapshot only -53.99%
Cash ROIC snapshot only -1.12%
CROIC snapshot only -1.15%
NOPAT Margin snapshot only -7.12%
Pretax Margin snapshot only -7.49%
R&D / Revenue snapshot only 3.53%
SGA / Revenue snapshot only 4.96%
SBC / Revenue snapshot only 41.07%
Valuation
Metric Trend Q2'17 Q4'17 Q2'18 Q4'18 Q2'19 Q4'19 Q2'20 Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q2'23 Q4'23 Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
P/E Ratio -2.83 -25.07 -27.72 -61.57 -127.30 -254.03 -322.88 -222.78 -6.91 -10.43 -6.57 -1.22 -1.86 -2.88 -2.23 -3.35 -4.20 -3.06 -3.33 -5.31 -2.967
P/S Ratio 641.70 3697.12 2022.44 890.03 1690.84 1662.42 2727.48 2044.23 76.60 97.65 63.45 23.18 37.65 115.89 -280.00 55.65 35.72 17.56 14.00 34.14 55.392
P/B Ratio 10.16 570.81 151.31 240.77 154.45 125.86 170.53 171.03 1.31 5.17 2.33 1.27 2.57 3.99 3.69 2.60 2.93 2.47 2.14 4.06 1.267
P/FCF -13.70 -59.94 -41.00 -62.66 -127.39 -253.96 -374.04 -269.62 -7.14 -17.51 -9.32 -2.87 -4.90 -5.67 -5.17 -4.40 -5.50 -4.46 -4.87 -6.78 -6.781
P/OCF — — — — — — — — — — — — — — — — — — — — —
EV/EBITDA -2.41 -27.56 -29.03 -62.28 -161.68 -486.15 -798.47 -382.56 -7.16 -16.51 -6.80 -1.80 -3.30 -4.52 -3.98 -2.75 -3.64 -2.88 -2.36 -4.28 -4.276
EV/Revenue 568.18 3680.38 2004.82 885.30 1678.74 1648.43 2710.46 2030.70 67.77 95.23 52.60 13.88 30.57 105.39 -255.50 46.59 29.94 14.94 10.03 30.11 30.106
EV/EBIT -2.40 -27.48 -28.94 -62.05 -126.36 -216.70 -287.64 -184.77 -5.43 -14.42 -6.55 -1.44 -2.70 -3.83 -3.21 -2.52 -3.15 -2.42 -2.10 -3.98 -3.978
EV/FCF -12.13 -59.67 -40.64 -62.33 -126.48 -251.82 -371.71 -267.84 -6.32 -17.07 -7.73 -1.72 -3.98 -5.16 -4.71 -3.68 -4.61 -3.79 -3.49 -5.98 -5.980
Earnings Yield -35.3% -4.0% -3.6% -1.6% -0.8% -0.4% -0.3% -0.4% -14.5% -9.6% -15.2% -81.8% -53.8% -34.7% -44.7% -29.9% -23.8% -32.7% -30.0% -18.8% -18.82%
FCF Yield -7.3% -1.7% -2.4% -1.6% -0.8% -0.4% -0.3% -0.4% -14.0% -5.7% -10.7% -34.9% -20.4% -17.6% -19.4% -22.7% -18.2% -22.4% -20.5% -14.7% -14.75%
Price/Tangible Book snapshot only 6.867
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q2'17 Q4'17 Q2'18 Q4'18 Q2'19 Q4'19 Q2'20 Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q2'23 Q4'23 Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Current Ratio 4.86 1.49 3.78 4.83 10.14 16.46 16.61 8.42 6.32 3.87 16.70 9.73 5.28 6.20 4.94 7.07 6.97 5.75 7.56 9.37 9.365
Quick Ratio 4.89 1.59 3.78 4.83 10.14 16.46 16.68 8.42 6.29 3.84 16.65 9.72 5.27 6.18 4.93 7.06 6.96 5.72 7.54 9.34 9.335
Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.04 0.03 0.04 0.04 0.04 0.03 0.04 0.01 0.02 0.01 0.02 0.015
Net Debt/Equity -1.16 -2.58 -1.32 -1.28 -1.11 -1.06 -1.06 -1.13 -0.15 -0.13 -0.40 -0.51 -0.48 -0.36 -0.32 -0.42 -0.47 -0.37 -0.61 -0.48 -0.480
Debt/Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.04 0.02 0.03 0.03 0.03 0.03 0.04 0.01 0.02 0.01 0.01 0.014
Debt/EBITDA -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.23 -0.14 -0.09 -0.08 -0.06 -0.05 -0.04 -0.05 -0.02 -0.03 -0.02 -0.02 -0.018
Net Debt/EBITDA 0.31 0.13 0.26 0.33 1.17 4.13 5.01 2.55 0.93 0.42 1.40 1.21 0.76 0.45 0.38 0.53 0.70 0.50 0.93 0.57 0.573
Interest Coverage -96.76 — — — — — — — — — — — — — — -211.58 -186.14 -140.71 -157.51 -400.25 -400.245
Equity Multiplier 1.25 2.82 1.35 1.29 1.12 1.07 1.07 1.14 1.06 1.15 1.08 1.09 1.13 1.10 1.10 1.09 1.09 1.10 1.10 1.08 1.083
Cash Ratio snapshot only 7.449
Debt Service Coverage snapshot only -372.328
Cash to Debt snapshot only 32.321
FCF to Debt snapshot only -39.100
Defensive Interval snapshot only 217.9 days
Efficiency & Turnover
Metric Trend Q2'17 Q4'17 Q2'18 Q4'18 Q2'19 Q4'19 Q2'20 Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q2'23 Q4'23 Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Asset Turnover 0.01 0.03 0.04 0.13 0.11 0.13 0.10 0.12 0.03 0.07 0.06 0.08 0.05 0.02 -0.01 0.04 0.07 0.12 0.16 0.11 0.107
Inventory Turnover — — — — — — — — 36.83 160.91 378.62 526.68 130.43 3.09 -26.24 115.11 153.04 158.80 212.03 124.25 124.246
Receivables Turnover 0.49 2.32 112.31 7.66 7.28 11.59 28.10 43.62 10.78 13.38 2.60 38.34 2.60 5.59 -0.24 21.74 1.66 19.84 3.82 66.20 66.204
Payables Turnover 0.33 5.76 6.89 7.16 6.32 3.37 3.53 1.59 1.28 7.40 7.75 3.89 2.78 0.19 -1.51 2.19 2.28 12.62 5.37 7.66 7.658
DSO 750 158 3 48 50 31 13 8 34 27 141 10 140 65 -1525 17 220 18 96 6 5.5 days
DIO -56 -8 -6 -9 -1 -6 -5 0 10 2 1 1 3 118 — 3 2 2 2 3 2.9 days
DPO 1108 63 53 51 58 108 103 230 285 49 47 94 131 1938 — 167 160 29 68 48 47.7 days
Cash Conversion Cycle -415 87 -56 -12 -9 -83 -96 -222 -241 -20 95 -84 12 -1755 — -147 62 -8 29 -39 -39.2 days
Fixed Asset Turnover snapshot only 2.307
Operating Cycle snapshot only 8.5 days
Cash Velocity snapshot only 0.240
Capital Intensity snapshot only 9.101
Growth (YoY)
Metric Trend Q2'17 Q4'17 Q2'18 Q4'18 Q2'19 Q4'19 Q2'20 Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q2'23 Q4'23 Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Revenue — — — — 10.6% 12.6% 6.4% 77.1% 1.2% 1.8% 2.1% 1.9% 1.4% -56.1% -1.1% -39.6% 2.2% 2.5% 16.5% 1.4% 1.41%
Net Income 20.3% -57.0% -0.3% 29.3% 31.9% 39.8% 13.8% -12.4% -80.1% -3.1% -2.6% -4.9% -3.3% -88.6% -78.0% 47.1% 57.1% 50.4% 48.2% 7.0% 7.01%
EPS 82.0% 60.5% 64.6% 74.5% 50.4% 69.6% 55.7% 43.4% 35.7% -75.4% -92.8% -1.9% -2.5% -63.8% -62.8% 47.6% 64.4% 59.1% 61.0% 38.7% 38.68%
FCF -6.9% -89.0% -28.2% -20.2% -2.3% -43.9% -10.0% 5.4% -74.5% -1.4% -1.9% -2.0% -69.1% -60.7% -9.3% 5.6% 13.5% 32.8% 18.0% 4.2% 4.22%
EBITDA -2.2% -85.1% 7.0% 40.7% 49.0% 65.6% 63.4% 33.8% -96.8% -3.8% -6.2% -3.1% -1.3% -77.2% -13.8% -32.7% 9.2% 22.6% -2.3% -0.1% -0.10%
Op. Income -29.8% 3.0% 10.7% 19.1% 20.7% 18.4% 1.4% -12.9% -79.9% -2.0% -2.2% -2.7% -1.9% -51.5% -21.6% -3.5% 12.6% -2.1% -11.6% -1.4% -1.39%
OCF Growth snapshot only 2.69%
Asset Growth snapshot only -5.78%
Equity Growth snapshot only -5.47%
Debt Growth snapshot only -62.73%
Shares Change snapshot only 51.65%
Growth (CAGR)
Metric Trend Q2'17 Q4'17 Q2'18 Q4'18 Q2'19 Q4'19 Q2'20 Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q2'23 Q4'23 Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Revenue 3Y -48.3% -40.4% -33.6% 2.9% 3.3% 25.1% 54.8% — — — — — 2.9% 1.6% — 45.1% 73.3% 63.3% 88.2% 60.7% 60.68%
Revenue 5Y -34.9% -12.5% -52.7% -44.3% -44.3% -37.6% -29.6% 22.7% 28.2% 52.3% 46.9% 40.7% 41.2% 19.6% — — — — — — —
EPS 3Y — — — — — — — — — — — — — — — — — — — — —
EPS 5Y — — — — — — — — — — — — — — — — — — — — —
Net Income 3Y — — — — — — — — — — — — — — — — — — — — —
Net Income 5Y — — — — — — — — — — — — — — — — — — — — —
EBITDA 3Y — — — — — — — — — — — — — — — — — — — — —
EBITDA 5Y — — — — — — — — — — — — — — — — — — — — —
Gross Profit 3Y — — — — — — — — — — — — — — — — — — — — —
Gross Profit 5Y — — — — — — — — -23.8% — — — — 15.8% 38.6% — — — — — —
Op. Income 3Y — — — — — — — — — — — — — — — — — — — — —
Op. Income 5Y — — — — — — — — — — — — — — — — — — — — —
FCF 3Y — — — — — — — — — — — — — — — — — — — — —
FCF 5Y — — — — — — — — — — — — — — — — — — — — —
OCF 3Y — — — — — — — — — — — — — — — — — — — — —
OCF 5Y — — — — — — — — — — — — — — — — — — — — —
Assets 3Y -52.6% -70.0% -64.1% -55.3% -38.7% 21.7% 27.4% 37.7% 1.4% 1.6% 1.6% 1.1% 1.3% 2.1% 1.5% 1.5% 78.1% 34.3% 41.1% 40.5% 40.50%
Assets 5Y -30.2% -23.6% -15.0% -25.0% -9.4% -17.5% -15.2% -17.8% 15.9% 4.5% 11.9% 13.6% 9.8% 38.5% 34.2% 50.4% 49.6% 58.4% 57.0% 44.1% 44.09%
Equity 3Y -55.4% -78.7% -67.4% -57.9% -39.4% 34.7% 41.0% 93.9% 2.5% 1.5% 1.7% 1.2% 1.4% 3.2% 1.6% 1.6% 79.7% 32.8% 39.6% 42.9% 42.89%
Book Value 3Y -75.2% -87.7% -82.3% -76.9% -68.4% -35.5% -38.6% -15.5% 36.7% -3.3% 22.9% -3.5% 42.5% 1.4% 66.3% 63.5% 11.7% -10.3% 0.2% -1.9% -1.88%
Dividend 3Y — — -45.6% — — — — — — — — — — — — — — — — — —
Growth Quality
Metric Trend Q2'17 Q4'17 Q2'18 Q4'18 Q2'19 Q4'19 Q2'20 Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q2'23 Q4'23 Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Revenue Stability 0.50 0.07 0.71 0.66 0.66 0.62 0.55 0.33 0.39 0.51 0.48 0.52 0.57 0.36 0.04 0.67 0.89 0.68 0.39 0.78 0.781
Earnings Stability 0.01 0.02 0.01 0.01 0.05 0.07 0.04 0.01 0.00 0.00 0.00 0.14 0.14 0.11 0.26 0.26 0.33 0.53 0.54 0.30 0.303
Margin Stability 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 0.70 0.55 0.553
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 1.00 1.00 0.00 0.00 0.00 1.00 0.50 0.50 0.50 0.500
Earn. Growth Consistency 1.00 0.00 0.00 1.00 1.00 0.50 0.50 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 1.000
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Earnings Persistence 0.92 0.50 1.00 0.88 0.87 0.84 0.94 0.95 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.81 0.50 0.50 0.81 0.97 0.972
Earnings Smoothness — — — — — — — — — — — — — — — — — — — — —
ROE Trend 1.19 -18.12 -1.61 3.54 4.81 11.96 3.29 2.29 2.21 11.14 2.64 1.30 -0.68 -0.89 -1.21 0.13 0.09 0.13 0.36 0.14 0.143
Gross Margin Trend — — — — — — — — 4.14 14.22 10.02 2.03 2.05 2.42 — -0.02 -0.53 -0.87 — 0.57 0.569
FCF Margin Trend — — — — — — — — 19.32 28.54 21.50 2.80 4.32 -14.37 — -4.81 2.71 9.06 — 5.33 5.332
Sustainable Growth Rate — — — — — — — — — — — — — — — — — — — — —
Internal Growth Rate — — — — — — — — — — — — — — — — — — — — —
Cash Flow Quality
Metric Trend Q2'17 Q4'17 Q2'18 Q4'18 Q2'19 Q4'19 Q2'20 Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q2'23 Q4'23 Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
OCF/Net Income 0.21 0.42 0.68 0.98 1.00 1.00 0.86 0.83 0.91 0.54 0.65 0.39 0.35 0.48 0.40 0.73 0.73 0.67 0.67 0.76 0.765
FCF/OCF 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.06 1.10 1.09 1.11 1.08 1.05 1.07 1.04 1.04 1.03 1.02 1.02 1.025
FCF/Net Income snapshot only 0.784
CapEx/Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 63.8% 51.1% 53.7% 77.4% 55.9% 1.0% -3.5% 49.9% 26.4% 11.8% 5.1% 12.1% 12.12%
CapEx/Depreciation snapshot only 0.230
Accruals Ratio -1.93 -2.65 -0.85 -0.03 -0.00 0.00 -0.12 -0.20 -0.03 -0.32 -0.19 -0.94 -0.61 -0.51 -0.50 -0.16 -0.15 -0.23 -0.22 -0.16 -0.161
Sloan Accruals snapshot only -0.000
Cash Flow Adequacy snapshot only -40.549
Dividends & Buybacks
Metric Trend Q2'17 Q4'17 Q2'18 Q4'18 Q2'19 Q4'19 Q2'20 Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q2'23 Q4'23 Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Dividend Yield 3.6% 0.4% 0.2% 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 $0.03 $0.04 $0.01 $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 — — — — — — — — — — — — — — — — — — — — —
FCF Payout Ratio — — — — — — — — — — — — — — — — — — — — —
Total Payout Ratio — — — — — — — — — — — — — — — — — — — — —
Div. Increase Streak 0 0 0 — — — — — — — — — — — — — — — — — —
Chowder Number — — 0.00 — — — — — — — — — — — — — — — — — —
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 -20.4% -1.8% -1.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -0.2% -17.2% -48.9% -29.8% -22.1% 0.0% -12.0% -15.0% -20.7% -38.0% -15.5% -15.52%
Total Shareholder Return -16.8% -1.4% -0.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -0.2% -17.2% -48.9% -29.8% -22.1% 0.0% -12.0% -15.0% -20.7% -38.0% -15.5% -15.52%
DuPont Factors
Metric Trend Q2'17 Q4'17 Q2'18 Q4'18 Q2'19 Q4'19 Q2'20 Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q2'23 Q4'23 Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Tax Burden (NI/EBT) 1.00 1.00 1.00 1.00 1.00 0.87 0.89 0.83 0.88 0.81 0.76 0.82 0.83 0.86 1.06 0.93 0.91 0.96 0.71 0.86 0.857
Interest Burden (EBT/EBIT) 0.96 1.10 1.05 1.01 1.00 0.99 1.00 1.00 1.01 1.75 1.59 2.38 2.16 1.70 1.48 0.96 0.98 0.97 1.25 0.99 0.990
EBIT Margin -236.54 -133.91 -69.28 -14.27 -13.29 -7.61 -9.42 -10.99 -12.49 -6.60 -8.04 -9.65 -11.32 -27.51 79.55 -18.47 -9.50 -6.18 -4.77 -7.57 -7.569
Asset Turnover 0.01 0.03 0.04 0.13 0.11 0.13 0.10 0.12 0.03 0.07 0.06 0.08 0.05 0.02 -0.01 0.04 0.07 0.12 0.16 0.11 0.107
Equity Multiplier 1.92 1.28 1.19 1.20 1.16 1.13 1.10 1.16 1.07 1.14 1.08 1.10 1.09 1.13 1.09 1.09 1.11 1.10 1.10 1.08 1.084
Per Share
Metric Trend Q2'17 Q4'17 Q2'18 Q4'18 Q2'19 Q4'19 Q2'20 Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q2'23 Q4'23 Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
EPS (Diluted TTM) $-0.31 $-0.34 $-0.21 $-0.19 $-0.15 $-0.10 $-0.09 $-0.11 $-0.10 $-0.18 $-0.18 $-0.32 $-0.34 $-0.30 $-0.30 $-0.17 $-0.12 $-0.12 $-0.12 $-0.10 $-0.10
Book Value/Share $0.09 $0.01 $0.04 $0.05 $0.13 $0.21 $0.18 $0.14 $0.52 $0.36 $0.51 $0.31 $0.25 $0.21 $0.18 $0.22 $0.18 $0.15 $0.18 $0.13 $0.13
Tangible Book/Share $0.09 $0.01 $0.04 $0.05 $0.13 $0.21 $-1.11 $-0.67 $0.10 $0.04 $0.22 $0.05 $0.13 $0.11 $0.07 $0.11 $0.09 $0.07 $0.11 $0.08 $0.08
Revenue/Share $0.00 $0.00 $0.00 $0.01 $0.01 $0.02 $0.01 $0.01 $0.01 $0.02 $0.02 $0.02 $0.02 $0.01 $-0.00 $0.01 $0.01 $0.02 $0.03 $0.02 $0.00
FCF/Share $-0.06 $-0.14 $-0.14 $-0.19 $-0.15 $-0.10 $-0.08 $-0.09 $-0.10 $-0.11 $-0.13 $-0.14 $-0.13 $-0.15 $-0.13 $-0.13 $-0.09 $-0.08 $-0.08 $-0.08 $-0.05
OCF/Share $-0.06 $-0.14 $-0.14 $-0.19 $-0.15 $-0.10 $-0.08 $-0.09 $-0.09 $-0.10 $-0.12 $-0.12 $-0.12 $-0.14 $-0.12 $-0.12 $-0.09 $-0.08 $-0.08 $-0.08 $-0.05
Cash/Share $0.10 $0.04 $0.05 $0.06 $0.14 $0.22 $0.19 $0.16 $0.10 $0.06 $0.22 $0.17 $0.13 $0.08 $0.06 $0.10 $0.09 $0.06 $0.11 $0.07 $0.07
EBITDA/Share $-0.32 $-0.31 $-0.20 $-0.19 $-0.12 $-0.05 $-0.04 $-0.06 $-0.08 $-0.11 $-0.15 $-0.13 $-0.16 $-0.17 $-0.15 $-0.17 $-0.12 $-0.11 $-0.12 $-0.11 $-0.11
Debt/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.02 $0.02 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.00 $0.00 $0.00 $0.00 $0.00
Net Debt/Share $-0.10 $-0.04 $-0.05 $-0.06 $-0.14 $-0.22 $-0.19 $-0.16 $-0.08 $-0.05 $-0.21 $-0.16 $-0.12 $-0.08 $-0.06 $-0.09 $-0.08 $-0.06 $-0.11 $-0.06 $-0.06
Academic Models
Metric Trend Q2'17 Q4'17 Q2'18 Q4'18 Q2'19 Q4'19 Q2'20 Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q2'23 Q4'23 Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Altman Z-Score — — — — — — — — — — — — — — — — — — — — 22.685
Altman Z-Prime snapshot only 38.230
Piotroski F-Score 5 2 3 4 4 4 4 4 3 2 2 4 4 4 1 2 5 4 5 6 6
Beneish M-Score — — — — -4.04 -813.25 — -2.62 35.09 -0.63 — 86.81 -0.27 13.89 — -0.13 -1.38 -2.72 — 2.77 2.775
Ohlson O-Score snapshot only 6.455
ROIC (Greenblatt) snapshot only -1.48%
Net-Net WC snapshot only $0.07
EVA snapshot only $-16992279.48
Credit
Metric Trend Q2'17 Q4'17 Q2'18 Q4'18 Q2'19 Q4'19 Q2'20 Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q2'23 Q4'23 Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Credit Rating snapshot only BBB+
Credit Score 63.50 86.84 89.00 89.00 89.00 89.00 89.00 89.00 71.50 71.31 70.78 72.07 74.26 74.11 74.93 63.89 64.02 63.84 64.36 64.07 64.072
Credit Grade snapshot only 8
Credit Trend snapshot only 0.184
Implied Spread (bps) snapshot only 225.000
Industry Credit Rank snapshot only 60
Sector Credit Rank snapshot only 58

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