— Know what they know.
Not Investment Advice

INNPF OTC

INNOCAN PHARMA Corp
1W: -20.0% 1M: -5.4% 3M: -68.2% YTD: -80.6% 1Y: -80.8% 3Y: -88.5% 5Y: -94.7%
$1.40
-0.22 (-13.58%)
 
OTC · Healthcare · Medical - Pharmaceuticals · Tech Score Sell · Power 37 · $6.3M mcap · 4M float · 0.0019% daily turnover · Short 82% of daily vol

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 01, 2026
DCF
1
ROE
1
ROA
1
D/E
1
P/E
1
P/B
4
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. INNPF receives an overall rating of C-. Strongest factors: P/B (4/5). Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), D/E (1/5), P/E (1/5).
Rating Change History
DateFromTo
2026-10-01 None ADDED
2026-09-30 EXISTED None
2026-09-22 None ADDED
2026-09-19 EXISTED None
2026-09-15 None ADDED
2026-09-13 EXISTED None
2026-09-09 None ADDED
2026-09-07 EXISTED None
2026-09-01 None ADDED
2026-08-30 EXISTED None

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.

★ ★ ★ ★ ★ 24 Grade D
Profitability
20
Balance Sheet
2
Earnings Quality
67
Growth
52
Value
31
Momentum
54
Safety
0
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. INNPF scores highest in Earnings Quality (67/100) and lowest in Safety (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
-0.61
Distress Zone
Piotroski F-Score
3/9
✗ ✗ ✓ ✗ ✗ ✓ ✗ ✓ ✗
Beneish M-Score
-1.73
Possible Manipulator
Ohlson O-Score
-5.93
Bankruptcy prob: 0.3%
Low Risk
Credit Rating
B+
Score: 31.4/100
Trend: Deteriorating
Earnings Quality
—
OCF/NI: 1.61x
Accruals: 5.4%
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. INNPF scores -0.61, 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. INNPF scores 3/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. 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. INNPF's score of -1.73 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. INNPF's implied 0.3% 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. INNPF receives an estimated rating of B+ (score: 31.4/100), with a deteriorating 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
-7.44x
PEG
0.07x
P/S
0.30x
P/B
1.45x
P/FCF
-5.12x
P/OCF
—
EV/EBITDA
-2.83x
EV/Revenue
0.13x
EV/EBIT
-2.74x
EV/FCF
-2.00x
Earnings Yield
-12.06%
FCF Yield
-19.52%
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. INNPF 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
1.100
NI / EBT
×
Interest Burden
0.771
EBT / EBIT
×
EBIT Margin
-0.048
EBIT / Rev
×
Asset Turnover
2.179
Rev / Assets
×
Equity Multiplier
2.376
Assets / Equity
=
ROE
-21.0%
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. INNPF's ROE of -21.0% is driven by Asset Turnover (2.179), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.10 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
—
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 1393 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$1.40
Median 1Y
$0.02
5th Pctile
$0.00
95th Pctile
$2.11
Ann. Volatility
278.6%
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 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
ROE -4.0% -3.7% -1.2% -1.5% -54.7% -48.7% -61.1% -51.2% -85.4% -90.0% -1.1% -88.6% -55.4% -39.4% -14.8% -34.9% -71.3% -20.9% -30.3% -21.0% -20.96%
ROA -2.2% -1.2% -69.3% -86.7% -40.5% -38.5% -49.6% -41.2% -66.2% -67.9% -67.6% -59.6% -31.8% -22.5% -6.5% -16.0% -31.0% -11.4% -13.8% -8.8% -8.82%
ROIC 2.7% 3.0% 8.1% 8.5% -2.3% -1.2% -99.0% -1.6% -9.2% -9.3% 3.7% 6.1% 41.1% 2.0% -52.5% 9.4% 50.0% -31.9% 37.4% -134.9% -134.89%
ROCE -1.6% -1.1% -93.1% -1.3% -1.0% -27.6% -41.4% -16.0% -54.3% -98.2% -91.4% -55.9% -12.6% 0.4% 15.6% 7.9% -18.1% 1.0% -8.1% -13.3% -13.26%
Gross Margin 57.4% 62.5% 32.7% 9.9% 59.3% 59.4% 87.8% 85.1% 89.7% 87.7% 88.7% 92.5% 90.2% 81.6% 91.3% 88.4% 90.8% 88.8% 91.1% 90.8% 90.84%
Operating Margin -30.1% -142.1% -7.0% 4.8% -1.4% -1.2% -81.2% 14.0% -29.5% -18.3% -17.9% 6.2% 4.1% -17.0% 6.3% 5.7% -17.9% -18.5% -12.2% -9.7% -9.68%
Net Margin -67.1% -35.8% -2.5% -4.2% -22.4% -1.1% -81.4% -16.7% -49.6% -18.0% -26.1% 3.9% -3.4% -2.1% -7.5% -8.4% -28.5% 39.0% -15.0% -0.6% -0.65%
EBITDA Margin -29.9% -303.6% -2.8% -4.4% -19.9% 86.7% -78.2% -12.5% -43.9% -17.6% -17.8% 6.3% 8.3% 0.2% 0.6% -1.4% -20.8% 31.3% -12.0% -9.6% -9.58%
FCF Margin -25.5% -34.0% -15.2% -9.5% -4.9% -2.4% -1.5% -70.8% -40.5% -28.9% -18.6% -8.7% -8.4% -5.4% -1.6% -1.6% 2.1% 1.8% -1.5% -6.6% -6.56%
OCF Margin -25.3% -33.8% -15.1% -9.5% -4.9% -2.4% -1.5% -70.0% -40.0% -28.5% -18.5% -8.7% -8.3% -5.4% -1.6% -1.6% 2.1% 1.8% -1.5% -6.5% -6.51%
ROE 3Y Avg snapshot only -49.14%
ROE 5Y Avg snapshot only -60.00%
ROA 3Y Avg snapshot only -24.46%
ROIC Economic snapshot only -44.95%
Cash ROA snapshot only -14.66%
Cash ROIC snapshot only -75.98%
CROIC snapshot only -76.51%
NOPAT Margin snapshot only -11.56%
Pretax Margin snapshot only -3.68%
R&D / Revenue snapshot only 3.21%
SGA / Revenue snapshot only 1.02%
SBC / Revenue snapshot only 8.24%
Valuation
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
P/E Ratio -12.85 -15.40 -21.84 -15.65 -16.29 -13.91 -10.56 -15.04 -11.20 -16.59 -10.60 -12.53 -9.52 -24.28 -57.57 -14.46 -16.33 -28.80 -14.84 -8.30 -7.439
P/S Ratio 1077.78 789.61 306.57 138.21 35.37 20.45 11.99 7.25 5.68 5.68 2.91 2.23 0.86 1.51 1.23 0.79 1.95 1.22 0.88 0.34 0.296
P/B Ratio 51.12 17.09 14.49 13.98 6.82 8.18 8.46 9.51 13.07 19.11 13.45 11.32 4.84 8.58 7.98 5.42 13.61 5.78 4.27 1.63 1.449
P/FCF -42.22 -23.20 -20.18 -14.51 -7.20 -8.59 -8.13 -10.24 -14.05 -19.70 -15.62 -25.49 -10.25 -27.88 -77.52 -48.60 94.01 67.58 -58.15 -5.12 -5.123
P/OCF — — — — — — — — — — — — — — — — 93.03 66.49 — — —
EV/EBITDA -31.31 -14.52 -14.66 -10.59 -5.91 -28.04 -19.25 -57.01 -21.60 -17.38 -11.83 -14.81 -23.86 605.33 24.60 25.09 -32.32 204.71 -24.88 -2.83 -2.831
EV/Revenue 1046.58 733.25 283.82 127.85 30.93 18.53 10.94 6.74 5.28 5.40 2.66 2.02 0.68 1.34 1.06 0.59 1.73 1.00 0.67 0.13 0.131
EV/EBIT -31.11 -14.45 -14.58 -10.54 -5.89 -27.47 -19.01 -55.05 -21.31 -17.27 -11.74 -14.63 -22.76 1457.26 25.28 26.42 -31.53 302.41 -23.50 -2.74 -2.740
EV/FCF -40.99 -21.55 -18.68 -13.42 -6.30 -7.78 -7.41 -9.52 -13.05 -18.73 -14.29 -23.07 -8.17 -24.74 -67.02 -36.11 83.59 55.56 -44.38 -2.00 -1.996
Earnings Yield -7.8% -6.5% -4.6% -6.4% -6.1% -7.2% -9.5% -6.6% -8.9% -6.0% -9.4% -8.0% -10.5% -4.1% -1.7% -6.9% -6.1% -3.5% -6.7% -12.1% -12.06%
FCF Yield -2.4% -4.3% -5.0% -6.9% -13.9% -11.6% -12.3% -9.8% -7.1% -5.1% -6.4% -3.9% -9.8% -3.6% -1.3% -2.1% 1.1% 1.5% -1.7% -19.5% -19.52%
PEG Ratio snapshot only 0.069
Price/Tangible Book snapshot only 1.632
EV/Gross Profit snapshot only 0.145
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Current Ratio 2.23 3.51 4.43 4.07 7.98 9.41 6.06 6.60 2.86 2.68 2.06 3.22 3.57 4.09 4.08 3.70 3.72 7.70 5.24 4.99 4.990
Quick Ratio 2.07 3.37 4.21 3.75 7.04 7.86 4.82 4.97 2.15 1.99 1.46 2.22 2.28 2.61 2.95 2.82 2.90 6.09 4.12 3.87 3.868
Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.01 0.00 0.01 0.00 0.00 0.00 0.00 0.28 0.33 0.40 0.17 0.27 0.35 0.346
Net Debt/Equity -1.48 -1.22 -1.08 -1.05 -0.86 -0.77 -0.74 -0.67 -0.93 -0.94 -1.15 -1.07 -0.98 -0.97 -1.08 -1.39 -1.51 -1.03 -1.01 -1.00 -0.996
Debt/Assets 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 0.12 0.13 0.14 0.09 0.13 0.16 0.161
Debt/EBITDA -0.00 -0.00 -0.00 -0.00 -0.00 -0.02 -0.01 -0.03 -0.01 -0.01 -0.00 -0.00 -0.00 0.15 0.99 2.07 -1.06 7.15 -2.08 -1.54 -1.543
Net Debt/EBITDA 0.93 1.12 1.18 0.86 0.85 2.90 1.85 4.31 1.66 0.90 1.11 1.55 6.07 -76.89 -3.86 -8.68 4.03 -44.28 7.72 4.43 4.434
Interest Coverage -0.88 -4.71 -3.86 -4.49 -1513.65 -246.50 -739.40 -200.85 -350.12 -863.39 -478.32 -422.23 -124.71 2.70 159.75 53.42 -147.91 8.80 -52.01 -43.66 -43.662
Equity Multiplier 1.80 1.39 1.27 1.29 1.11 1.09 1.17 1.18 1.60 1.69 2.20 1.81 1.86 1.79 2.31 2.62 2.88 1.88 2.08 2.16 2.158
Cash Ratio snapshot only 3.294
Debt Service Coverage snapshot only -42.259
Cash to Debt snapshot only 3.874
FCF to Debt snapshot only -0.919
Defensive Interval snapshot only 110.9 days
Efficiency & Turnover
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Asset Turnover 0.03 0.02 0.05 0.10 0.19 0.26 0.44 0.85 1.30 1.98 2.46 3.35 3.53 3.63 3.07 2.92 2.60 2.69 2.32 2.18 2.179
Inventory Turnover 0.15 0.16 0.43 0.92 1.18 1.60 1.45 1.31 1.16 1.18 1.17 1.20 1.13 1.28 1.14 1.26 1.06 0.98 1.00 0.93 0.928
Receivables Turnover 1.45 196.00 18.22 17.73 15.25 341.36 285.75 285.31 247.47 104.49 1224.15 1441.85 82.01 62.93 3587.50 144.86 36.57 32.66 38.57 33.70 33.703
Payables Turnover 0.86 0.26 1.57 1.97 7.64 17.77 6.00 6.69 6.50 16.42 5.93 8.65 12.37 21.90 9.67 10.70 35.52 12.77 10.14 7.50 7.496
DSO 252 2 20 21 24 1 1 1 1 3 0 0 4 6 0 3 10 11 9 11 10.8 days
DIO 2432 2287 850 399 310 228 252 278 315 309 312 304 324 284 320 289 345 374 365 393 393.4 days
DPO 424 1411 233 186 48 21 61 55 56 22 62 42 30 17 38 34 10 29 36 49 48.7 days
Cash Conversion Cycle 2260 878 638 234 286 208 193 225 261 290 251 262 299 273 283 257 345 357 339 356 355.6 days
Fixed Asset Turnover snapshot only 284.516
Operating Cycle snapshot only 404.3 days
Cash Velocity snapshot only 3.619
Capital Intensity snapshot only 0.444
Growth (YoY)
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue — 23.5% 8.3% 4.6% 6.7% 12.1% 8.2% 7.8% 5.9% 4.4% 3.9% 2.7% 1.9% 1.1% 60.6% 17.7% -7.2% -9.5% -17.3% -19.2% -19.17%
Net Income — -59.7% 47.0% 45.8% 80.2% 62.6% 25.5% 51.9% -60.7% -25.6% -19.0% -37.6% 47.9% 61.3% 87.6% 63.8% -22.6% 38.4% -1.3% 40.1% 40.12%
EPS — -8.5% 56.8% 52.0% 81.8% 62.7% 26.2% 52.5% -55.0% -17.0% -10.6% -23.5% 52.2% 64.3% 88.4% 65.3% -15.1% 40.2% -1.2% 41.7% 41.66%
FCF — -12.8% -1.7% -1.1% -47.3% 8.6% 10.6% 34.5% 43.4% 34.7% 37.9% 53.9% 39.3% 60.0% 86.4% 78.1% 1.2% 1.3% 20.5% -2.3% -2.26%
EBITDA — -7.0% -1.2% -92.7% -19.9% 82.9% 73.0% 91.4% 67.9% -1.5% -94.9% -3.3% 65.6% 1.0% 1.3% 1.2% -73.3% 1.0% -1.5% -2.6% -2.60%
Op. Income — -5.0% -81.2% 22.7% 50.9% 69.1% 74.1% 11.8% -8.5% -27.9% -64.7% 15.1% 64.0% 58.0% 1.2% 1.1% 0.2% -1.1% -6.6% -11.7% -11.72%
OCF Growth snapshot only -2.35%
Asset Growth snapshot only -6.20%
Equity Growth snapshot only 14.06%
Debt Growth snapshot only 18.97%
Shares Change snapshot only 2.63%
Growth (CAGR)
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue 3Y — — — — — — — — — 11.0% 6.5% 4.7% 4.4% 4.3% 3.2% 2.4% 1.7% 1.2% 86.9% 52.5% 52.54%
Revenue 5Y — — — — — — — — — — — — — — — — — 4.1% 2.5% 1.8% 1.81%
EPS 3Y — — — — — — — — — — — — — — — — — — — — —
EPS 5Y — — — — — — — — — — — — — — — — — — — — —
Net Income 3Y — — — — — — — — — — — — — — — — — — — — —
Net Income 5Y — — — — — — — — — — — — — — — — — — — — —
EBITDA 3Y — — — — — — — — — — — — — — — — — — — — —
EBITDA 5Y — — — — — — — — — — — — — — — — — — — — —
Gross Profit 3Y — — — — — — — — — 14.9% 7.5% 5.4% 5.1% 5.0% 4.3% 4.3% 2.5% 1.7% 1.1% 60.0% 60.02%
Gross Profit 5Y — — — — — — — — — — — — — — — — — 5.0% 2.8% 2.0% 2.03%
Op. Income 3Y — — — — — — — — — — — — — — — — — — — — —
Op. Income 5Y — — — — — — — — — — — — — — — — — — — — —
FCF 3Y — — — — — — — — — — — — — — — — — — — — —
FCF 5Y — — — — — — — — — — — — — — — — — — — — —
OCF 3Y — — — — — — — — — — — — — — — — — — — — —
OCF 5Y — — — — — — — — — — — — — — — — — — — — —
Assets 3Y — — — — — — — — — 17.0% 16.7% 15.1% 10.5% -9.7% -1.4% 5.2% 10.2% 14.7% 19.4% 20.6% 20.60%
Assets 5Y — — — — — — — — — — — — — — — — — 19.4% 13.9% 12.6% 12.62%
Equity 3Y — — — — — — — — — — 52.7% 42.7% 9.1% -17.1% -19.2% -17.0% -19.8% -4.3% -1.5% -1.4% -1.42%
Book Value 3Y — — — — — — — — — — 38.8% 31.6% 1.9% -21.2% -23.3% -21.4% -24.6% -9.8% -7.2% -7.0% -6.99%
Dividend 3Y — — — — — — — — — — — — — — — — — — — — —
Growth Quality
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue Stability — — — — — 0.80 0.82 0.82 0.84 0.74 0.76 0.80 0.85 0.92 0.95 0.94 0.85 0.84 0.82 0.78 0.779
Earnings Stability — — — — — 0.16 0.91 0.98 0.62 0.26 0.66 0.75 0.62 0.53 0.83 0.81 0.53 0.66 0.81 0.82 0.817
Margin Stability — — — — — 0.75 0.80 0.47 0.64 0.63 0.71 0.53 0.67 0.72 0.70 0.54 0.69 0.64 0.81 0.85 0.851
Rev. Growth Consistency 0.00 0.50 0.50 0.50 0.50 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 0.00 1.00 0.00 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 0 0
Earnings Persistence — — — — — 0.50 0.90 0.50 0.50 0.90 0.92 0.85 0.81 0.50 0.50 0.50 0.91 0.85 0.50 0.84 0.840
Earnings Smoothness — — — — — — — — — — — — — — — — — — — — —
ROE Trend — — — — — — 4.35 3.47 1.03 -0.30 -0.54 -0.14 0.28 0.52 0.90 0.39 0.00 0.55 0.42 0.44 0.442
Gross Margin Trend — — — — — -0.01 0.14 0.36 0.34 0.33 0.34 0.40 0.28 0.21 0.13 0.04 0.01 0.02 0.01 0.01 0.012
FCF Margin Trend — — — — — 44.76 32.52 16.79 14.81 17.92 8.15 5.03 2.57 1.28 0.82 0.38 0.26 0.19 0.09 -0.01 -0.014
Sustainable Growth Rate — — — — — — — — — — — — — — — — — — — — —
Internal Growth Rate — — — — — — — — — — — — — — — — — — — — —
Cash Flow Quality
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
OCF/Net Income 0.30 0.66 1.07 1.07 2.26 1.61 1.29 1.45 0.79 0.83 0.67 0.49 0.92 0.87 0.73 0.29 -0.18 -0.43 0.25 1.61 1.608
FCF/OCF 1.01 1.01 1.01 1.01 1.00 1.00 1.01 1.01 1.01 1.01 1.01 1.00 1.00 1.00 1.02 1.04 0.99 0.98 1.01 1.01 1.007
FCF/Net Income snapshot only 1.619
CapEx/Revenue 21.6% 20.7% 12.3% 7.0% 1.0% 1.0% 1.1% 0.8% 0.5% 0.3% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.0% 0.1% 0.08%
CapEx/Depreciation snapshot only 0.524
Accruals Ratio -1.55 -0.40 0.05 0.06 0.51 0.24 0.14 0.19 -0.14 -0.11 -0.22 -0.30 -0.02 -0.03 -0.02 -0.11 -0.36 -0.16 -0.10 0.05 0.054
Sloan Accruals snapshot only -0.021
Cash Flow Adequacy snapshot only -81.029
Dividends & Buybacks
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Dividend Yield 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 — — — — — — — — — — — — — — — — — — — — —
FCF Payout Ratio — — — — — — — — — — — — — — — — 0.0% 0.0% — — —
Total Payout Ratio — — — — — — — — — — — — — — — — — — — — —
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 -2.2% -4.4% -4.5% -4.5% -5.9% -0.2% -0.7% -0.7% -1.7% -2.7% -4.6% -4.7% -8.7% -2.0% -1.7% -3.2% -0.6% -1.4% -2.4% -0.1% -0.06%
Total Shareholder Return -2.2% -4.4% -4.5% -4.5% -5.9% -0.2% -0.7% -0.7% -1.7% -2.7% -4.6% -4.7% -8.7% -2.0% -1.7% -3.2% -0.6% -1.4% -2.4% -0.1% -0.06%
DuPont Factors
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Tax Burden (NI/EBT) 1.00 1.00 0.98 0.97 0.94 0.97 1.00 1.07 1.09 1.17 1.29 1.97 -8.11 -1.98 -0.30 -2.51 2.16 -13.22 1.98 1.10 1.100
Interest Burden (EBT/EBIT) 2.49 1.01 0.74 0.75 0.44 2.25 1.98 3.68 1.88 0.94 0.94 0.65 -0.37 34.23 1.70 0.98 1.01 0.97 1.05 0.77 0.771
EBIT Margin -33.64 -50.73 -19.47 -12.13 -5.26 -0.67 -0.58 -0.12 -0.25 -0.31 -0.23 -0.14 -0.03 0.00 0.04 0.02 -0.05 0.00 -0.03 -0.05 -0.048
Asset Turnover 0.03 0.02 0.05 0.10 0.19 0.26 0.44 0.85 1.30 1.98 2.46 3.35 3.53 3.63 3.07 2.92 2.60 2.69 2.32 2.18 2.179
Equity Multiplier 1.80 3.10 1.69 1.68 1.35 1.27 1.23 1.24 1.29 1.33 1.61 1.49 1.74 1.75 2.26 2.19 2.30 1.84 2.19 2.38 2.376
Per Share
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
EPS (Diluted TTM) $-4.59 $-2.70 $-1.58 $-1.77 $-0.84 $-1.00 $-1.16 $-0.84 $-1.30 $-1.18 $-1.29 $-1.03 $-0.62 $-0.42 $-0.15 $-0.36 $-0.71 $-0.25 $-0.33 $-0.21 $-0.21
Book Value/Share $1.15 $2.43 $2.38 $1.98 $2.00 $1.71 $1.45 $1.33 $1.11 $1.02 $1.01 $1.15 $1.22 $1.19 $1.07 $0.96 $0.86 $1.25 $1.16 $1.07 $1.64
Tangible Book/Share $1.15 $2.43 $2.38 $1.98 $2.00 $1.71 $1.45 $1.33 $1.11 $1.02 $1.01 $1.15 $1.22 $1.19 $1.07 $0.96 $0.86 $1.25 $1.16 $1.07 $1.07
Revenue/Share $0.05 $0.05 $0.11 $0.20 $0.39 $0.68 $1.03 $1.74 $2.56 $3.43 $4.69 $5.82 $6.87 $6.76 $7.00 $6.58 $5.99 $5.94 $5.60 $5.18 $5.21
FCF/Share $-1.40 $-1.79 $-1.71 $-1.90 $-1.89 $-1.63 $-1.51 $-1.23 $-1.03 $-0.99 $-0.87 $-0.51 $-0.58 $-0.37 $-0.11 $-0.11 $0.12 $0.11 $-0.09 $-0.34 $-0.34
OCF/Share $-1.39 $-1.78 $-1.69 $-1.89 $-1.89 $-1.62 $-1.50 $-1.22 $-1.02 $-0.98 $-0.87 $-0.51 $-0.57 $-0.36 $-0.11 $-0.10 $0.13 $0.11 $-0.08 $-0.34 $-0.34
Cash/Share $1.71 $2.96 $2.56 $2.07 $1.72 $1.32 $1.09 $0.89 $1.04 $0.97 $1.17 $1.23 $1.20 $1.15 $1.46 $1.66 $1.63 $1.49 $1.49 $1.43 $1.43
EBITDA/Share $-1.83 $-2.66 $-2.18 $-2.41 $-2.02 $-0.45 $-0.58 $-0.21 $-0.62 $-1.07 $-1.06 $-0.79 $-0.20 $0.01 $0.30 $0.15 $-0.32 $0.03 $-0.15 $-0.24 $-0.24
Debt/Share $0.00 $0.00 $0.00 $0.00 $0.01 $0.01 $0.01 $0.01 $0.00 $0.01 $0.00 $0.00 $0.00 $0.00 $0.30 $0.32 $0.34 $0.21 $0.32 $0.37 $0.37
Net Debt/Share $-1.71 $-2.96 $-2.56 $-2.07 $-1.71 $-1.31 $-1.08 $-0.89 $-1.03 $-0.96 $-1.17 $-1.23 $-1.20 $-1.15 $-1.16 $-1.34 $-1.29 $-1.29 $-1.17 $-1.06 $-1.06
Academic Models
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Altman Z-Score — — — — — — — — — — — — — — — — — — — — -0.610
Altman Z-Prime snapshot only -4.644
Piotroski F-Score 2 6 3 3 4 3 4 4 4 4 5 4 6 5 5 4 4 5 2 3 3
Beneish M-Score — -3.80 3.23 3.22 10.51 61.38 2.35 4.86 1.02 -0.73 -0.89 -2.92 -1.74 -0.97 -1.35 42.08 -3.84 -2.84 -2.73 -1.73 -1.730
Ohlson O-Score snapshot only -5.926
ROIC (Greenblatt) snapshot only -14.13%
Net-Net WC snapshot only $1.51
EVA snapshot only $-2696064.78
Credit
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Credit Rating snapshot only B+
Credit Score 63.96 60.46 61.01 61.72 61.99 62.65 61.94 61.84 61.81 61.16 53.12 62.45 62.12 72.49 87.03 68.36 68.50 80.68 50.05 31.37 31.367
Credit Grade snapshot only 14
Credit Trend snapshot only -36.989
Implied Spread (bps) snapshot only 650.000
Industry Credit Rank snapshot only 22
Sector Credit Rank snapshot only 23

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