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

IQ NASDAQ

iQIYI, Inc.
1W: -2.7% 1M: +15.3% 3M: -7.3% YTD: -51.1% 1Y: -60.5% 3Y: -79.1% 5Y: -87.5%
$0.99
+0.01 (+0.89%)
 
Weekly Expected Move ±9.7%
$1 $1 $1 $1 $1
NASDAQ · Communication Services · Entertainment · Tech Score Sell · Power 46 · $956.7M mcap · 528M float · 1.43% daily turnover · Short 61% of daily vol

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
$1
Low
$1
Avg Target
$1
High
Based on 1 analyst since Aug 18, 2026 earnings
Analyst Recommendations
Strong Buy: 0Buy: 11Hold: 9Sell: 2Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$1.40
Analysts1
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-08-20 Goldman Sachs Lincoln Kong $5 $1 -4 +23.9% $1.13
2026-02-26 Jefferies Thomas Chong $3 $2 -1 +29.8% $1.71
2025-11-19 Morgan Stanley — Initiated $2 — -6.3% $2.24
2024-11-21 Jefferies Thomas Chong $6 $3 -3 +48.5% $2.02
2024-10-22 Citigroup Alicia Yap Initiated $4 — +39.0% $2.59
2024-08-26 CFRA Siti Salikin Initiated $2 — +8.0% $2.31
2024-07-22 HSBC Charlene Liu Initiated $3 — -11.2% $3.38
2024-05-16 Jefferies Thomas Chong Initiated $6 — +5.4% $5.79
2023-01-09 Goldman Sachs — $4 $5 +0 -18.4% $6.00
2022-11-23 Goldman Sachs — Initiated $4 — +76.7% $2.49
2021-11-01 UBS Felix Liu Initiated $10 — +11.8% $8.50
2021-08-15 Bank of America Securities Eddie Leung Initiated $19 — +110.5% $8.98
2021-08-12 D.A. Davidson Hans Chung Initiated $19 — +100.6% $9.47
2021-05-19 Credit Suisse Alex Xie Initiated $16 — +13.3% $13.95
2021-04-14 China Renaissance Securities (US) Inc. Ella Ji Initiated $18 — +18.7% $15.17

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

C+
Oct 02, 2026
DCF
5
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. IQ receives an overall rating of C+. Strongest factors: DCF (5/5), P/B (4/5). Areas of concern: ROE (1/5), ROA (1/5), D/E (1/5), P/E (1/5).
Rating Change History
DateFromTo
2026-10-01 B- C+
2026-07-25 C+ B-
2026-07-01 B- C+
2026-06-22 C B-
2026-05-21 B- C
2026-05-18 C+ B-
2026-03-09 B- C+
2026-03-02 C+ B-
2026-01-06 B- C+
2026-01-03 B B-

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ — Grade D
Profitability
5
Balance Sheet
30
Earnings Quality
67
Growth
28
Value
—
Momentum
31
Safety
—
Cash Flow
20

Risk & Quality Signals

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

Altman Z-Score
—
—
Piotroski F-Score
5/9
✗ ✓ ✗ ✓ ✓ ✓ ✓ ✗ ✗
Beneish M-Score
-2.32
Unlikely Manipulator
Ohlson O-Score
-5.86
Bankruptcy prob: 0.3%
Low Risk
Credit Rating
B
Score: 27.6/100
Trend: Deteriorating
Earnings Quality
—
OCF/NI: -0.36x
Accruals: -2.5%
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. IQ 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. IQ's score of -2.32 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. IQ'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. IQ receives an estimated rating of B (score: 27.6/100), 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
-7.48x
PEG
-0.01x
P/S
0.25x
P/B
0.50x
P/FCF
—
P/OCF
—
EV/EBITDA
—
EV/Revenue
—
EV/EBIT
—
EV/FCF
—
Earnings Yield
—
FCF Yield
—
Shareholder Yield
—
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. IQ 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
1.534
NI / EBT
×
Interest Burden
-4.724
EBT / EBIT
×
EBIT Margin
0.004
EBIT / Rev
×
Asset Turnover
0.566
Rev / Assets
×
Equity Multiplier
3.506
Assets / Equity
=
ROE
-6.4%
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. IQ's ROE of -6.4% is driven by financial leverage (equity multiplier: 3.51x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 1.53 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 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$0.99
Median 1Y
$0.51
5th Pctile
$0.15
95th Pctile
$1.74
Ann. Volatility
72.9%
Analyst Target
$1.40
25th–75th percentile 5th–95th percentile Median path Historical Analyst target

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees
2,648
-1.8% YoY
Revenue / Employee
$10,025,587
Rev: $26,547,753,103
Profit / Employee
$-75,789
NI: $-200,690,088
SGA / Employee
$1,416,723
Avg labor cost proxy
R&D / Employee
$610,942
Innovation spend

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 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 -99.8% -85.4% -59.8% -49.5% -36.9% -2.1% 3.7% 10.5% 21.2% 21.0% 16.9% 14.1% 11.6% 6.0% 2.2% 0.7% -2.9% -1.5% -5.1% -6.4% -6.39%
ROA -13.2% -13.6% -10.2% -7.7% -4.8% -0.3% 0.7% 2.1% 4.1% 4.2% 4.0% 3.7% 3.2% 1.7% 0.6% 0.2% -0.9% -0.4% -1.5% -1.8% -1.82%
ROIC -20.5% -19.2% -13.2% -7.8% -1.3% -8.7% -4.1% -5.2% -3.4% 13.1% 13.3% 11.9% 9.5% 7.3% 4.1% 1.8% 1.5% 0.7% -1.1% -1.4% -1.39%
ROCE -21.3% -23.3% -15.3% -16.4% -8.7% 3.8% 5.1% 7.8% 13.2% 14.2% 13.7% 12.2% 11.2% 8.6% 6.8% 5.1% 2.9% 2.7% 0.7% 0.5% 0.48%
Gross Margin 7.4% 11.9% 18.0% 21.2% 23.6% 28.9% 28.7% 26.0% 27.1% 28.2% 29.0% 23.7% 22.0% 24.5% 24.8% 20.1% 18.2% 20.9% 15.9% 16.5% 16.53%
Operating Margin -18.0% -13.2% 1.3% 3.6% 4.1% -38.8% 10.3% 7.8% 9.3% 10.0% 11.9% 4.6% 3.3% 4.3% 4.8% -0.7% -1.8% 0.8% -3.7% -1.7% -1.67%
Net Margin -22.8% -24.0% 2.3% -3.0% -5.3% 4.0% 7.4% 4.7% 5.9% 6.0% 8.3% 0.9% 3.2% -2.9% 2.5% -2.0% -3.7% -0.1% -4.7% -4.6% -4.57%
EBITDA Margin 22.3% 27.4% 37.9% 41.9% 39.8% 5.9% 35.1% 34.4% 35.2% 34.8% 12.2% 29.9% 29.3% 4.3% 33.3% 28.5% 27.1% 3.7% -0.7% -1.7% -1.67%
FCF Margin -5.1% 0.0% -4.1% -4.2% -4.2% -1.4% 6.0% 8.6% 11.1% 10.4% 10.3% 8.8% 7.1% 6.9% 4.9% 3.6% 1.7% -0.0% -0.8% 0.5% 0.54%
OCF Margin -7.4% -3.0% -6.3% -5.7% -4.5% -0.9% 6.3% 8.9% 11.2% 10.5% 10.5% 9.0% 7.3% 7.2% 5.3% 3.9% 2.1% 0.4% -0.2% 1.2% 1.17%
ROE 3Y Avg snapshot only 2.30%
ROE 5Y Avg snapshot only -8.22%
ROA 3Y Avg snapshot only 0.62%
ROIC 3Y Avg snapshot only 1.05%
ROIC Economic snapshot only -1.20%
Cash ROA snapshot only 0.67%
Cash ROIC snapshot only 1.34%
CROIC snapshot only 0.61%
NOPAT Margin snapshot only -1.21%
Pretax Margin snapshot only -2.10%
R&D / Revenue snapshot only 6.28%
SGA / Revenue snapshot only 13.21%
SBC / Revenue snapshot only 0.96%
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 — — — — — — — — — — — — — — — — — — — — -7.482
P/S Ratio — — — — — — — — — — — — — — — — — — — — 0.247
P/B Ratio — — — — — — — — — — — — — — — — — — — — 0.504
P/FCF — — — — — — — — — — — — — — — — — — — — —
P/OCF — — — — — — — — — — — — — — — — — — — — —
EV/EBITDA — — — — — — — — — — — — — — — — — — — — —
EV/Revenue — — — — — — — — — — — — — — — — — — — — —
EV/EBIT — — — — — — — — — — — — — — — — — — — — —
EV/FCF — — — — — — — — — — — — — — — — — — — — —
Earnings Yield — — — — — — — — — — — — — — — — — — — — —
FCF Yield — — — — — — — — — — — — — — — — — — — — —
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 0.68 0.51 0.54 0.37 0.37 0.49 0.73 0.58 0.51 0.57 0.60 0.53 0.45 0.44 0.46 0.42 0.44 0.47 0.45 0.45 0.449
Quick Ratio 0.68 0.51 0.54 0.37 0.37 0.49 0.73 0.58 0.51 0.54 0.60 0.53 0.45 0.44 0.46 0.42 0.44 0.47 0.45 0.45 0.449
Debt/Equity 3.48 3.39 2.69 3.00 3.77 3.60 2.25 1.41 1.37 1.27 1.23 1.28 1.03 1.06 1.10 1.07 1.11 1.17 1.09 1.12 1.115
Net Debt/Equity 1.82 2.55 1.95 2.23 2.83 2.34 1.76 0.98 0.90 0.82 0.76 0.73 0.72 0.73 0.72 0.75 0.80 0.81 0.81 0.79 0.790
Debt/Assets 0.47 0.41 0.42 0.44 0.47 0.49 0.46 0.35 0.35 0.34 0.34 0.35 0.30 0.31 0.32 0.31 0.32 0.33 0.31 0.31 0.311
Debt/EBITDA 2.70 2.28 2.19 2.03 1.91 2.51 2.60 1.67 1.73 1.37 1.71 1.90 1.70 2.53 2.14 2.16 2.31 2.45 3.64 7.38 7.384
Net Debt/EBITDA 1.41 1.71 1.58 1.51 1.44 1.63 2.03 1.16 1.14 0.89 1.05 1.09 1.18 1.73 1.39 1.52 1.67 1.71 2.72 5.23 5.227
Interest Coverage -3.51 -3.45 -2.84 -2.29 -1.38 0.95 1.52 2.05 2.77 2.80 2.83 2.53 2.35 1.97 1.57 1.25 0.77 0.74 0.20 0.14 0.137
Equity Multiplier 7.48 8.19 6.38 6.79 8.01 7.37 4.92 4.04 3.92 3.69 3.64 3.68 3.39 3.42 3.45 3.43 3.43 3.51 3.53 3.59 3.588
Cash Ratio snapshot only 0.192
Debt Service Coverage snapshot only 2.273
Cash to Debt snapshot only 0.292
FCF to Debt snapshot only 0.010
Defensive Interval snapshot only 499.4 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 0.68 0.67 0.65 0.63 0.62 0.66 0.63 0.73 0.73 0.70 0.64 0.69 0.68 0.65 0.61 0.59 0.60 0.59 0.56 0.57 0.566
Inventory Turnover 74.57 534.86 462.50 335.83 441.88 489.08 575.44 446.37 2044.20 79.42 7443.70 7412.48 7350.49 77.27 — — — — — — —
Receivables Turnover 9.54 7.94 9.38 9.77 9.74 8.60 10.54 11.49 11.70 10.34 8.57 11.28 11.58 12.59 8.38 11.41 11.22 10.92 10.72 10.81 10.814
Payables Turnover 3.35 3.34 3.63 4.05 2.93 3.00 3.50 3.79 3.58 3.96 3.92 3.87 3.62 3.61 3.51 3.30 3.20 3.28 5.67 2.96 2.963
DSO 38 46 39 37 37 42 35 32 31 35 43 32 32 29 44 32 33 33 34 34 33.8 days
DIO 5 1 1 1 1 1 1 1 0 5 0 0 0 5 0 0 0 0 0 0 0.0 days
DPO 109 109 101 90 125 122 104 96 102 92 93 94 101 101 104 111 114 111 64 123 123.2 days
Cash Conversion Cycle -66 -63 -61 -52 -86 -79 -69 -64 -70 -52 -50 -62 -69 -67 -60 -79 -82 -78 -30 -89 -89.4 days
Fixed Asset Turnover snapshot only 18.419
Cash Velocity snapshot only 6.296
Capital Intensity snapshot only 1.750
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 3.0% 2.9% -0.5% -4.3% -6.0% -5.1% 0.7% 8.0% 10.3% 9.9% 4.6% -0.4% -4.5% -8.3% -9.4% -11.0% -10.6% -6.6% -7.6% -6.2% -6.15%
Net Income 25.6% 12.3% 12.8% 34.3% 62.9% 98.0% 1.1% 1.3% 1.8% 16.7% 5.0% 86.6% -19.5% -60.3% -85.2% -94.7% -1.3% -1.3% -3.3% -10.4% -10.45%
EPS 31.0% 18.0% 16.1% 39.8% 65.9% 98.2% 1.1% 1.2% 1.7% 15.0% 5.0% 86.5% -18.6% -59.8% -85.2% -94.6% -1.3% -1.3% -3.4% -10.5% -10.49%
FCF 30.3% 1.0% 21.9% 21.9% 21.9% — 2.5% 3.2% 3.9% 9.2% 77.6% 1.8% -38.9% -39.5% -56.4% -63.8% -78.3% -1.0% -1.2% -86.0% -85.97%
EBITDA -11.1% -22.7% -21.7% -4.3% 24.2% 16.2% 8.6% -2.4% -15.7% 24.1% 0.2% -3.7% -9.9% -49.6% -23.2% -23.1% -20.3% 13.1% -44.5% -71.4% -71.42%
Op. Income 33.7% 25.8% 29.9% 56.7% 93.0% 48.5% 54.3% 42.0% -1.2% 2.3% 3.0% 3.4% 4.1% -39.4% -60.7% -70.8% -80.0% -87.3% -1.3% -1.5% -1.49%
OCF Growth snapshot only -72.02%
Asset Growth snapshot only -2.00%
Equity Growth snapshot only -6.33%
Debt Growth snapshot only -2.21%
Shares Change snapshot only -0.43%
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 19.5% 6.9% 3.3% 1.0% 0.3% 0.0% 0.5% 1.4% 2.2% 2.4% 1.6% 0.9% -0.3% -1.5% -1.6% -1.4% -2.0% -2.0% -4.3% -5.9% -5.95%
Revenue 5Y — — — — — — 43.9% 23.1% 12.1% 5.0% 3.0% 2.1% 1.2% 0.2% -0.8% -1.6% -1.8% -1.7% -2.6% -3.0% -2.99%
EPS 3Y — — — — — — — — — — — — — — — — — — — — —
EPS 5Y — — — — — — — — — — — — — — — — — — — — —
Net Income 3Y — — — — — — — — — — — — — — — — — — — — —
Net Income 5Y — — — — — — — — — — — — — — — — — — — — —
EBITDA 3Y — — — 76.8% 93.7% 41.5% 49.2% 32.2% -2.4% 3.7% -5.2% -3.5% -1.9% -10.1% -5.8% -10.3% -15.4% -10.9% -24.7% -40.4% -40.41%
EBITDA 5Y — — — — — — — — — — — 39.0% 40.7% 12.1% 20.6% 11.3% -7.8% -8.7% -18.3% -27.7% -27.70%
Gross Profit 3Y — — — — — — — — 1.3% 68.8% 43.5% 39.5% 40.3% 33.7% 24.6% 15.0% 3.5% -4.9% -13.8% -17.7% -17.75%
Gross Profit 5Y — — — — — — 2.1% 1.5% — — — — — — — — 52.1% 25.8% 11.1% 8.5% 8.53%
Op. Income 3Y — — — — — — — — — — — — — — — — — — — — —
Op. Income 5Y — — — — — — — — — — — — — — — — — — — — —
FCF 3Y — — — — — — — — — — — — — — — — — — — -62.8% -62.75%
FCF 5Y — — — — — — — — — — — — — — — — — — — — —
OCF 3Y — — — — — — -13.4% 14.7% 41.2% — — — — — — — — — — -52.1% -52.12%
OCF 5Y — — — — — — 13.6% 6.7% 3.5% -1.1% 0.2% -2.2% -1.8% -13.1% -12.4% -10.0% -14.6% — — — —
Assets 3Y 6.1% -1.7% -5.2% -5.4% -3.9% 0.9% 6.1% 0.6% 2.6% -2.5% -1.9% -0.9% -3.1% 2.5% 2.6% 2.9% 2.2% 0.5% -3.9% 1.8% 1.79%
Assets 5Y — — — — — — 17.8% 2.0% 1.4% -0.1% -2.0% -1.1% -1.5% 0.4% 1.6% 1.9% 2.3% -0.6% -1.2% -1.5% -1.46%
Equity 3Y -32.5% -34.0% -25.5% -25.0% -23.6% -13.2% 13.5% 20.4% 28.4% 9.3% 12.2% 17.3% 26.1% 37.1% 25.9% 29.2% 35.5% 28.7% 7.3% 5.9% 5.91%
Book Value 3Y -34.7% -36.1% -28.5% -29.3% -27.9% -18.2% 3.6% 9.5% 17.0% -0.0% 4.8% 9.5% 18.3% 28.9% 19.1% 24.8% 30.9% 24.4% 7.3% 6.6% 6.63%
Dividend 3Y — — — — — 24.6% 20.6% 20.1% 20.4% — — — — — — — — — — — —
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 0.74 0.83 0.65 0.14 0.05 0.02 0.67 0.69 0.72 0.75 0.86 0.70 0.36 0.08 0.00 0.05 0.09 0.15 0.42 0.54 0.536
Earnings Stability 0.01 0.68 0.02 0.02 0.33 0.78 0.09 0.26 0.61 0.88 0.93 0.96 0.96 0.89 0.83 0.81 0.74 0.64 0.52 0.45 0.452
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 0.17 0.20 0.29 0.48 0.59 0.66 0.66 0.664
Rev. Growth Consistency 1.00 1.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000
Earn. Growth Consistency 1.00 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 0.00 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 0 0 1 1
Earnings Persistence 0.90 0.95 0.95 0.86 0.50 0.50 0.20 0.20 0.20 0.20 0.50 0.50 0.50 0.50 0.50 0.50 0.20 0.20 0.20 0.20 0.200
Earnings Smoothness — — — — — — — — — — 0.00 0.40 0.78 0.14 0.00 0.00 — — — — —
ROE Trend 0.32 -0.27 0.40 0.63 0.79 0.96 0.68 0.70 0.81 0.76 0.49 0.37 0.23 -0.01 -0.07 -0.10 -0.16 -0.12 -0.14 -0.13 -0.134
Gross Margin Trend 0.12 0.09 0.09 0.11 0.13 0.15 0.15 0.15 0.14 0.11 0.09 0.06 0.03 -0.00 -0.03 -0.04 -0.05 -0.05 -0.07 -0.07 -0.070
FCF Margin Trend 0.08 0.09 0.00 0.02 0.02 0.02 0.11 0.13 0.16 0.11 0.09 0.07 0.04 0.02 -0.03 -0.05 -0.07 -0.09 -0.08 -0.06 -0.057
Sustainable Growth Rate — — — — — — 3.6% 10.4% 21.1% 21.0% 16.9% 14.1% 11.6% 6.0% 2.2% 0.7% — — — — —
Internal Growth Rate — — — — — — 0.7% 2.1% 4.2% 4.4% 4.2% 3.8% 3.3% 1.7% 0.6% 0.2% — — — — —
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 0.38 0.15 0.40 0.47 0.59 2.20 5.82 3.11 2.03 1.74 1.68 1.69 1.57 2.76 5.20 12.29 -1.48 -0.51 0.07 -0.36 -0.364
FCF/OCF 0.69 -0.00 0.65 0.74 0.94 1.49 0.96 0.97 0.98 0.99 0.98 0.97 0.97 0.95 0.93 0.91 0.81 -0.08 4.48 0.46 0.457
FCF/Net Income snapshot only -0.166
OCF/EBITDA snapshot only 0.159
CapEx/Revenue 2.3% 3.0% 2.2% 1.5% 0.3% 0.5% 0.3% 0.3% 0.2% 0.1% 0.2% 0.2% 0.3% 0.4% 0.4% 0.4% 0.4% 0.4% 0.6% 0.6% 0.64%
CapEx/Depreciation snapshot only 0.086
Accruals Ratio -0.08 -0.12 -0.06 -0.04 -0.02 0.00 -0.03 -0.04 -0.04 -0.03 -0.03 -0.03 -0.02 -0.03 -0.03 -0.02 -0.02 -0.01 -0.01 -0.02 -0.025
Sloan Accruals snapshot only -0.015
Cash Flow Adequacy snapshot only 1.841
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 — — — — — — — — — — — — — — — — — — — — 0.00%
Dividend/Share $0.00 $0.01 $0.01 $0.00 $0.00 $0.01 $0.01 $0.01 $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
Payout Ratio — — — — — — 3.0% 1.1% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% — — — — —
FCF Payout Ratio — — — — — — 0.5% 0.4% 0.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% — — 0.0% 0.00%
Total Payout Ratio — — — — — — 3.0% 1.1% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% — — — — —
Div. Increase Streak — 0 0 0 0 1 1 1 1 — — — — — — — — — — — —
Chowder Number — — — — — — — — — — — — — — — — — — — — —
Buyback Yield — — — — — — — — — — — — — — — — — — — — —
Net Buyback Yield — — — — — — — — — — — — — — — — — — — — —
Total Shareholder Return — — — — — — — — — — — — — — — — — — — — —
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) 1.02 1.03 1.03 1.04 1.07 3.64 0.77 0.92 0.97 0.95 0.95 0.93 0.92 0.90 0.74 0.48 1.45 3.47 1.26 1.53 1.534
Interest Burden (EBT/EBIT) 1.29 1.29 1.35 1.44 1.72 -0.05 0.34 0.51 0.64 0.64 0.65 0.62 0.59 0.41 0.25 0.15 -0.38 -0.09 -3.13 -4.72 -4.724
EBIT Margin -0.15 -0.15 -0.11 -0.08 -0.04 0.02 0.04 0.06 0.09 0.10 0.10 0.09 0.09 0.07 0.06 0.04 0.03 0.02 0.01 0.00 0.004
Asset Turnover 0.68 0.67 0.65 0.63 0.62 0.66 0.63 0.73 0.73 0.70 0.64 0.69 0.68 0.65 0.61 0.59 0.60 0.59 0.56 0.57 0.566
Equity Multiplier 7.58 6.28 5.85 6.40 7.72 7.74 5.49 5.06 5.24 4.94 4.22 3.84 3.64 3.55 3.54 3.55 3.41 3.46 3.49 3.51 3.506
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) $-7.44 $-7.72 $-5.77 $-4.08 $-2.54 $-0.14 $0.34 $0.91 $1.80 $1.97 $2.02 $1.70 $1.47 $0.79 $0.30 $0.09 $-0.40 $-0.21 $-0.71 $-0.87 $-0.87
Book Value/Share $8.25 $6.49 $8.33 $7.23 $6.16 $7.17 $10.95 $10.89 $11.50 $12.38 $13.11 $13.23 $13.64 $13.88 $14.09 $14.03 $13.84 $13.81 $13.54 $13.20 $13.11
Tangible Book/Share $-18.47 $-21.84 $-20.31 $-20.06 $-21.69 $-20.49 $-13.45 $-13.01 $-12.85 $1.01 $-12.35 $1.95 $-12.50 $2.41 $-11.69 $-12.15 $-11.74 $3.44 $12.93 $2.67 $2.67
Revenue/Share $38.35 $38.22 $36.40 $33.32 $33.14 $33.28 $31.16 $31.89 $32.45 $32.64 $32.43 $31.73 $31.31 $30.36 $29.41 $28.73 $28.12 $28.29 $27.28 $27.08 $27.08
FCF/Share $-1.95 $0.00 $-1.49 $-1.40 $-1.40 $-0.46 $1.88 $2.75 $3.59 $3.39 $3.33 $2.80 $2.22 $2.08 $1.45 $1.03 $0.48 $-0.01 $-0.22 $0.14 $0.14
OCF/Share $-2.84 $-1.15 $-2.29 $-1.90 $-1.49 $-0.31 $1.97 $2.83 $3.65 $3.43 $3.39 $2.87 $2.30 $2.19 $1.56 $1.13 $0.60 $0.11 $-0.05 $0.32 $0.32
Cash/Share $13.72 $5.44 $6.21 $5.55 $5.79 $9.08 $5.39 $4.68 $5.37 $5.51 $6.22 $7.18 $4.31 $4.64 $5.44 $4.41 $4.22 $4.87 $3.74 $4.30 $4.30
EBITDA/Share $10.63 $9.65 $10.26 $10.67 $12.13 $10.29 $9.47 $9.23 $9.08 $11.39 $9.44 $8.88 $8.26 $5.82 $7.26 $6.95 $6.62 $6.57 $4.04 $1.99 $1.99
Debt/Share $28.72 $21.98 $22.42 $21.68 $23.21 $25.86 $24.65 $15.38 $15.73 $15.66 $16.17 $16.90 $14.09 $14.74 $15.51 $14.99 $15.29 $16.11 $14.73 $14.72 $14.72
Net Debt/Share $15.00 $16.54 $16.21 $16.13 $17.42 $16.77 $19.26 $10.70 $10.36 $10.15 $9.95 $9.72 $9.77 $10.10 $10.08 $10.59 $11.07 $11.25 $10.99 $10.42 $10.42
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 — — — — — — — — — — — — — — — — — — — — —
Piotroski F-Score 2 5 5 5 4 2 6 8 8 7 7 5 5 5 5 5 3 3 3 5 5
Beneish M-Score -2.77 -3.07 -3.04 -3.07 -2.98 -2.88 -2.84 -2.68 -2.74 -2.16 -2.05 -2.58 -2.44 -2.81 -2.90 -2.54 -2.48 -2.73 -2.15 -2.32 -2.322
Ohlson O-Score snapshot only -5.857
Net-Net WC snapshot only $-24.19
EVA snapshot only $-2581805020.14
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 26.74 27.58 27.67 27.19 27.35 28.93 40.33 48.75 49.27 48.99 48.91 47.86 46.04 41.75 40.31 36.86 34.49 34.06 31.50 27.57 27.568
Credit Grade snapshot only 15
Credit Trend snapshot only -9.292
Implied Spread (bps) snapshot only 750.000
Industry Credit Rank snapshot only 24
Sector Credit Rank snapshot only 18

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