— Know what they know.
Not Investment Advice

LNDC NASDAQ

Landec Corporation
1W: -3.0% 1M: +7.1% 3M: -24.2% 1Y: -7.9% 3Y: -19.5% 5Y: -28.5%
$8.76
Last traded 2022-11-14 — delisted
NASDAQ · Healthcare · Drug Manufacturers - Specialty & Generic · $263.6M mcap · 20M float · 0.327% daily turnover

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
35.4 / 100
NoneWeakNarrowWide
Primary source: Cost Advantage  ·  ROIC: 291.4%
Cost Advantage ★
41
Intangibles
40
Switching Cost
35
Network Effect
23
Scale
33
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. LNDC has No discernible competitive edge (35.4/100). The business operates without significant structural advantages. The primary source of advantage is Cost Advantage. ROIC of 291.4% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets
Analyst Recommendations
Strong Buy: 0Buy: 1Hold: 0Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$—
Analysts0
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2022-07-19 Stephens Jacob Johnson Initiated $13 +29.1% $10.07

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.

25 Grade D
Profitability
8
Balance Sheet
32
Earnings Quality
36
Growth
51
Value
32
Momentum
49
Safety
15
Cash Flow
34
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. LNDC scores highest in Growth (51/100) and lowest in Profitability (8/100). 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
0.53
Distress Zone
Piotroski F-Score
5/9
Beneish M-Score
-3.23
Unlikely Manipulator
Ohlson O-Score
-3.82
Bankruptcy prob: 2.1%
Low Risk
Credit Rating
BB-
Score: 39.9/100
Trend: Improving
Earnings Quality
OCF/NI: -0.07x
Accruals: -14.6%
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. LNDC scores 0.53, 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. LNDC 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. LNDC's score of -3.23 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. LNDC's implied 2.1% 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. LNDC receives an estimated rating of BB- (score: 39.9/100), with a improving 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
-5.42x
PEG
-0.15x
P/S
1.37x
P/B
8.89x
P/FCF
-34.27x
P/OCF
149.00x
EV/EBITDA
-10.79x
EV/Revenue
2.36x
EV/EBIT
-32.70x
EV/FCF
-33.40x
Earnings Yield
-9.91%
FCF Yield
-2.92%
Shareholder Yield
1.24%
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. LNDC 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
1.011
NI / EBT
×
Interest Burden
3.290
EBT / EBIT
×
EBIT Margin
-0.072
EBIT / Rev
×
Asset Turnover
0.568
Rev / Assets
×
Equity Multiplier
13.092
Assets / Equity
=
ROE
-178.7%
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. LNDC's ROE of -178.7% is driven by financial leverage (equity multiplier: 13.09x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 1.01 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.

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

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
$8.76
Median 1Y
$7.76
5th Pctile
$4.01
95th Pctile
$14.99
Ann. Volatility
37.7%
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 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
ROE -3.4% -8.3% -15.2% -17.7% -20.3% -17.9% -15.1% -14.4% -25.9% -26.7% -58.4% -60.1% -43.4% -48.7% 16.8% 11.0% 19.2% 20.0% -2.1% -1.8% -1.79%
ROA -2.0% -4.7% -7.2% -8.4% -9.6% -8.5% -6.3% -6.0% -10.8% -11.1% -22.8% -23.4% -16.9% -18.9% 4.5% 3.0% 5.2% 5.4% -16.3% -13.6% -13.65%
ROIC -0.8% -4.1% -7.3% -8.7% -10.0% -7.7% -4.7% -3.1% -7.6% -9.0% -25.5% -26.9% -20.7% -32.0% 6.0% 0.9% 7.5% 27.5% 4.4% 2.9% 2.91%
ROCE 0.2% -4.5% -10.7% -13.0% -18.3% -15.8% -13.0% -11.0% -21.5% -20.7% -31.8% -32.1% -8.6% -3.6% -6.0% -3.6% 4.7% 0.0% -0.3% -4.7% -4.67%
Gross Margin 10.9% 13.1% 15.4% 12.1% 15.8% 14.3% 17.7% 13.6% 10.0% 26.2% 23.8% 13.4% 18.3% 12.1% -7.4% 21.8% 34.0% 28.0% 38.4% 25.0% 25.04%
Operating Margin -4.0% -9.6% -11.1% -9.0% -9.9% -1.1% 1.1% -2.9% -28.5% -17.0% -71.4% -19.2% -42.9% -93.6% -25.8% -65.7% -20.2% -42.0% -3.1% -9.9% -9.86%
Net Margin -4.7% -7.5% -9.7% -8.1% -10.2% -4.0% -2.0% -7.4% -29.7% -13.4% -75.1% -27.8% -32.1% -31.1% -16.6% -65.7% -20.2% -42.0% -3.1% -32.1% -32.12%
EBITDA Margin -0.6% -6.2% -7.8% -5.2% -15.6% 0.2% -3.6% 0.8% -47.6% 4.1% -64.3% 0.7% -20.4% -19.7% -1.4% -65.7% -20.2% -42.0% -3.1% -22.9% -22.91%
FCF Margin -7.8% -6.7% -7.4% -2.7% -0.3% -3.2% -1.6% -5.3% -6.9% -11.3% -14.6% -18.2% -28.5% -23.4% -14.1% -16.2% -2.3% 9.8% -10.6% -7.1% -7.07%
OCF Margin -0.6% -1.0% -2.9% 0.9% 2.8% -0.4% 2.8% -0.2% -1.4% -4.4% -6.8% -9.8% -18.6% -16.4% -0.2% 0.6% 21.1% 43.1% -0.2% 1.6% 1.63%
ROE 3Y Avg snapshot only -8.32%
ROE 5Y Avg snapshot only -5.06%
ROA 3Y Avg snapshot only -13.96%
ROIC Economic snapshot only 14.74%
Cash ROA snapshot only 0.92%
NOPAT Margin snapshot only -14.92%
Pretax Margin snapshot only -23.75%
R&D / Revenue snapshot only 5.94%
SGA / Revenue snapshot only 28.21%
SBC / Revenue snapshot only 7.49%
Valuation
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
P/E Ratio -36.38 -15.70 -8.16 -6.79 -5.94 -7.27 -10.75 -10.28 -4.58 -5.88 -3.21 -3.23 -3.85 -3.51 26.73 34.45 21.93 21.08 -7.77 -10.09 -5.420
P/S Ratio 0.56 0.58 0.53 0.51 0.53 0.58 0.65 0.60 0.48 0.75 0.81 1.10 1.42 1.48 2.50 2.47 2.91 3.37 2.34 2.42 1.368
P/B Ratio 1.21 1.26 1.35 1.30 1.31 1.42 1.73 1.58 1.27 1.68 2.70 2.79 2.40 2.46 9.17 7.72 8.59 8.59 225.30 245.25 8.892
P/FCF -7.14 -8.59 -7.13 -18.95 -175.22 -18.11 -40.12 -11.34 -6.95 -6.68 -5.55 -6.04 -4.98 -6.33 -17.70 -15.26 -124.59 34.25 -22.10 -34.27 -34.269
P/OCF 55.63 18.52 23.38 401.63 13.79 7.82 149.00 148.999
EV/EBITDA 25.83 321.87 -24.81 -17.58 -10.63 -13.84 -17.67 -22.36 -7.32 -8.85 -4.98 -5.05 -11.40 -8.70 -34.56 -13.39 -15.12 -12.81 -7.56 -10.79 -10.785
EV/Revenue 0.81 0.84 0.90 0.89 0.91 0.98 1.05 1.01 0.89 1.24 1.23 1.66 2.25 2.33 3.46 3.59 4.10 4.75 2.27 2.36 2.361
EV/EBIT 638.85 -28.85 -13.22 -10.63 -7.60 -9.22 -10.94 -12.29 -5.54 -6.76 -6.46 -6.54 -22.24 -54.04 -37.14 -54.24 45.08 -444.21 -32.70 -32.704
EV/FCF -10.44 -12.43 -12.18 -32.83 -303.05 -30.34 -65.27 -19.14 -12.88 -11.00 -8.43 -9.07 -7.89 -9.95 -24.49 -22.22 -175.56 48.26 -21.49 -33.40 -33.405
Earnings Yield -2.7% -6.4% -12.2% -14.7% -16.8% -13.7% -9.3% -9.7% -21.8% -17.0% -31.2% -31.0% -26.0% -28.5% 3.7% 2.9% 4.6% 4.7% -12.9% -9.9% -9.91%
FCF Yield -14.0% -11.6% -14.0% -5.3% -0.6% -5.5% -2.5% -8.8% -14.4% -15.0% -18.0% -16.6% -20.1% -15.8% -5.6% -6.6% -0.8% 2.9% -4.5% -2.9% -2.92%
EV/OCF snapshot only 145.241
EV/Gross Profit snapshot only 7.479
Shareholder Yield snapshot only 1.24%
Leverage & Solvency
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Current Ratio 0.97 0.97 0.96 0.96 0.96 0.96 1.46 1.46 1.46 1.46 1.56 1.56 1.56 1.56 2.22 2.22 2.22 2.22 2.84 2.84 2.839
Quick Ratio 0.58 0.58 0.55 0.55 0.55 0.55 0.77 0.77 0.77 0.77 0.72 0.72 0.72 0.72 1.10 1.10 1.10 1.10 1.77 1.77 1.769
Debt/Equity 0.56 0.56 0.96 0.96 0.96 0.96 1.09 1.09 1.09 1.09 1.42 1.42 1.42 1.42 3.60 3.60 3.60 3.60 0.00 0.00 0.000
Net Debt/Equity 0.56 0.56 0.96 0.96 0.96 0.96 1.09 1.09 1.09 1.09 1.40 1.40 1.40 1.40 3.52 3.52 3.52 3.52 -6.19 -6.19 -6.186
Debt/Assets 0.29 0.29 0.41 0.41 0.41 0.41 0.44 0.44 0.44 0.44 0.52 0.52 0.52 0.52 0.53 0.53 0.53 0.53 0.00 0.00 0.000
Debt/EBITDA 8.22 100.08 -10.30 -7.45 -4.49 -5.59 -6.85 -9.16 -3.39 -3.50 -1.72 -1.71 -4.25 -3.20 -9.81 -4.29 -4.50 -3.81 -0.00 -0.00 -0.000
Net Debt/EBITDA 8.16 99.37 -10.29 -7.43 -4.48 -5.58 -6.81 -9.11 -3.37 -3.48 -1.70 -1.69 -4.20 -3.16 -9.58 -4.19 -4.39 -3.72 0.21 0.28 0.279
Interest Coverage 0.09 -2.02 -4.20 -4.62 -5.99 -4.41 -3.40 -2.18 -4.02 -3.88 -3.46 -4.44 -2.62 -2.68 -3.49 -0.90 2.00 0.00 -0.99 -11.42 -11.422
Equity Multiplier 1.92 1.92 2.34 2.34 2.34 2.34 2.48 2.48 2.48 2.48 2.73 2.73 2.73 2.73 6.76 6.76 6.76 6.76 179.15 179.15 179.148
Cash Ratio snapshot only 0.274
Debt Service Coverage snapshot only -34.635
Defensive Interval snapshot only 248.2 days
Efficiency & Turnover
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Asset Turnover 1.28 1.27 1.11 1.11 1.09 1.06 1.04 1.03 1.03 0.86 0.90 0.69 0.46 0.45 0.48 0.41 0.39 0.34 0.54 0.57 0.568
Inventory Turnover 11.88 11.84 8.56 8.49 8.21 7.97 6.81 6.69 6.78 5.62 4.44 3.36 2.12 2.18 1.59 1.25 1.06 0.74 2.38 2.49 2.491
Receivables Turnover 9.55 9.50 8.10 8.06 7.90 7.69 7.44 7.35 7.33 6.17 6.07 4.63 3.09 3.03 3.24 2.77 2.61 2.26 4.76 5.00 4.998
Payables Turnover 11.52 11.48 9.76 9.68 9.36 9.08 9.33 9.17 9.29 7.70 9.57 7.24 4.57 4.70 5.67 4.48 3.81 2.63 7.74 8.09 8.093
DSO 38 38 45 45 46 47 49 50 50 59 60 79 118 120 113 132 140 162 77 73 73.0 days
DIO 31 31 43 43 44 46 54 55 54 65 82 109 172 167 230 291 343 496 153 147 146.5 days
DPO 32 32 37 38 39 40 39 40 39 47 38 50 80 78 64 82 96 139 47 45 45.1 days
Cash Conversion Cycle 37 37 50 51 52 53 64 64 64 77 104 137 210 210 278 342 387 519 183 174 174.5 days
Fixed Asset Turnover snapshot only 1.049
Operating Cycle snapshot only 219.6 days
Cash Velocity snapshot only 16.367
Capital Intensity snapshot only 1.769
Growth (YoY)
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 14.6% 12.7% 5.9% 2.7% -2.3% -4.4% -7.8% -8.5% -6.9% -19.5% -34.0% -49.1% -65.9% -60.3% -64.3% -59.9% -43.5% -50.1% 0.5% 23.4% 23.41%
Net Income -1.4% -3.8% -19.0% -14.6% -4.7% -1.1% 14.5% 29.9% -10.4% -28.8% -1.8% -2.0% -19.7% -30.6% 1.1% 1.1% 1.2% 1.2% -4.2% -5.1% -5.14%
EPS -1.4% -3.8% -18.9% -14.5% -4.6% -1.1% 14.8% 30.4% -8.9% -28.1% -1.8% -2.0% -20.2% -27.1% 1.1% 1.1% 1.2% 1.2% -4.4% -4.4% -4.41%
FCF -87.3% -35.8% -52.3% 50.1% 96.2% 54.3% 80.0% -77.5% -20.5% -1.8% -5.0% -76.8% -40.4% 17.7% 65.5% 64.5% 95.4% 1.2% 24.9% 46.0% 46.02%
EBITDA -36.8% -94.9% -1.7% -2.2% -3.7% -27.0% -50.6% 18.6% -32.5% -60.0% -1.8% -2.7% 44.8% 24.3% 85.5% 67.2% 22.2% 30.9% -2.0% -0.8% -0.77%
Op. Income -1.3% -2.6% -6.8% -25.0% -12.9% -1.0% 39.8% 66.7% 28.9% -9.3% -2.3% -4.3% -67.7% -1.2% 1.1% 1.0% 1.2% 1.4% -5.1% -19.0% -18.96%
OCF Growth snapshot only 2.27%
Asset Growth snapshot only 1.13%
Equity Growth snapshot only -96.19%
Debt Growth snapshot only -1.00%
Shares Change snapshot only 21.22%
Dividend Growth snapshot only 4.58%
Growth (CAGR)
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 3Y 3.4% 2.8% 3.5% 3.9% 3.2% 1.5% 1.3% 0.7% 1.4% -4.6% -13.7% -21.8% -32.3% -32.7% -39.9% -42.9% -43.6% -45.8% -38.1% -36.9% -36.86%
Revenue 5Y 2.8% 2.2% 1.8% 1.7% 1.0% 0.7% 0.1% -0.0% 0.1% -3.5% -7.6% -12.2% -19.0% -19.7% -24.5% -26.9% -27.4% -29.7% -25.4% -25.0% -25.04%
EPS 3Y
EPS 5Y -18.6% -21.4% -13.3% 9.7%
Net Income 3Y
Net Income 5Y -14.2% -19.9% -9.5% 13.4%
EBITDA 3Y -62.2%
EBITDA 5Y -8.2% -42.1%
Gross Profit 3Y 1.3% -3.4% -3.4% -2.2% 1.3% 2.6% 1.3% 3.1% -0.5% -3.6% -11.7% -18.0% -21.5% -27.0% -17.7% -18.3% -17.6% -15.2% -20.9% -19.8% -19.76%
Gross Profit 5Y 3.6% 4.3% 2.8% 1.9% 2.8% 3.9% 2.8% 2.2% -0.2% -4.3% -7.7% -11.5% -13.4% -16.6% -11.8% -11.3% -9.8% -8.6% -13.0% -11.8% -11.80%
Op. Income 3Y
Op. Income 5Y -11.7% -37.3% -3.7% 26.4%
FCF 3Y
FCF 5Y
OCF 3Y -38.0% -16.6% -8.8% -50.1% 10.1%
OCF 5Y -23.3% -8.2% -7.2% -50.3% 1.5% 15.0% -23.5% -23.50%
Assets 3Y 14.8% 14.8% 14.7% 14.7% 14.7% 14.7% 7.5% 7.5% 7.5% 7.5% -17.2% -17.2% -17.2% -17.2% -24.1% -24.1% -24.1% -24.1% -21.9% -21.9% -21.93%
Assets 5Y 10.6% 10.6% 9.3% 9.3% 9.3% 9.3% 7.9% 7.9% 7.9% 7.9% -3.8% -3.8% -3.8% -3.8% -10.2% -10.2% -10.2% -10.2% -14.3% -14.3% -14.34%
Equity 3Y 8.6% 8.6% 0.6% 0.6% 0.6% 0.6% -7.1% -7.1% -7.1% -7.1% -26.3% -26.3% -26.3% -26.3% -46.7% -46.7% -46.7% -46.7% -81.3% -81.3% -81.25%
Book Value 3Y 6.7% 6.7% -1.1% -1.0% -1.0% -1.0% -8.5% -8.6% -9.1% -7.4% -26.7% -26.7% -26.7% -27.3% -50.6% -47.6% -49.4% -49.4% -82.2% -82.7% -82.69%
Dividend 3Y 10.5% -6.3% -6.26%
Growth Quality
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue Stability 0.40 0.34 0.46 0.47 0.24 0.26 0.19 0.13 0.12 0.14 0.29 0.32 0.36 0.52 0.59 0.64 0.62 0.74 0.84 0.85 0.846
Earnings Stability 0.09 0.13 0.23 0.31 0.37 0.37 0.35 0.37 0.54 0.90 0.83 0.81 0.87 0.99 0.18 0.18 0.10 0.04 0.03 0.01 0.006
Margin Stability 0.94 0.89 0.89 0.92 0.94 0.93 0.92 0.94 0.96 0.93 0.92 0.91 0.80 0.90 0.55 0.46 0.40 0.24 0.57 0.52 0.524
Rev. Growth Consistency 0.50 0.50 1.00 1.00 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 0.50 0.50 0.500
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 0.00 0.00 0.000
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 0.20 0.20 0.20 0.50 0.50 0.50 0.50 0.88 0.96 0.88 0.50 0.50 0.92 0.88 0.20 0.20 0.20 0.20 0.20 0.20 0.200
Earnings Smoothness
ROE Trend -0.10 -0.14 -0.22 -0.23 -0.25 -0.17 -0.08 -0.05 -0.15 -0.15 -0.68 -0.69 -0.38 -0.46 0.84 0.73 0.84 0.90 -28.73 -23.99 -23.989
Gross Margin Trend -0.01 -0.01 -0.02 -0.01 -0.00 0.00 0.01 0.02 0.00 0.02 0.02 0.02 0.07 0.02 0.17 0.22 0.26 0.39 0.07 0.05 0.046
FCF Margin Trend -0.06 -0.03 -0.04 0.02 0.06 0.03 0.05 -0.01 -0.03 -0.06 -0.10 -0.14 -0.25 -0.16 -0.06 -0.04 0.15 0.27 0.04 0.10 0.101
Sustainable Growth Rate 12.5% 5.5% 11.5% 12.3%
Internal Growth Rate 3.5% 1.5% 3.2% 3.4%
Cash Flow Quality
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
OCF/Net Income 0.41 0.27 0.45 -0.12 -0.32 0.05 -0.46 0.04 0.14 0.35 0.27 0.29 0.51 0.39 -0.02 0.09 1.59 2.70 0.01 -0.07 -0.068
FCF/OCF 12.38 6.84 2.57 -2.94 -0.11 8.58 -0.58 24.07 4.79 2.54 2.15 1.87 1.53 1.43 83.59 -26.32 -0.11 0.23 66.12 -4.35 -4.348
FCF/Net Income snapshot only 0.294
CapEx/Revenue 7.2% 5.7% 4.5% 3.6% 3.1% 2.8% 4.4% 5.0% 5.5% 6.9% 7.8% 8.5% 9.9% 7.0% 14.0% 16.8% 23.5% 33.3% 10.4% 8.7% 8.69%
CapEx/Depreciation snapshot only 5.936
Accruals Ratio -0.01 -0.03 -0.04 -0.09 -0.13 -0.08 -0.09 -0.06 -0.09 -0.07 -0.17 -0.17 -0.08 -0.12 0.05 0.03 -0.03 -0.09 -0.16 -0.15 -0.146
Sloan Accruals snapshot only 0.033
Cash Flow Adequacy snapshot only 0.139
Dividends & Buybacks
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 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% 1.0% 1.4% 1.8% 1.8% 1.6% 1.2% 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 $0.08 $0.13 $0.16 $0.16 $0.14 $0.11 $0.00
Payout Ratio 25.6% 49.5% 40.2% 38.6%
FCF Payout Ratio 62.7%
Total Payout Ratio 25.6% 49.5% 40.2% 42.7%
Div. Increase Streak 0 0 0 0 1 1 0
Chowder Number 0.60 0.06 0.058
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% 0.2% 0.0% 0.0% 0.00%
Net Buyback Yield -0.1% -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% -7.9% -15.7% -7.9% -7.3% -7.28%
Total Shareholder Return -0.1% -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% 1.0% 1.4% -6.1% -13.8% -6.3% -6.0% -6.04%
DuPont Factors
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Tax Burden (NI/EBT) 0.87 0.76 0.74 0.73 0.74 0.78 0.81 0.85 0.91 0.91 0.94 0.96 0.98 0.99 1.26 1.48 1.22 1.21 1.00 1.01 1.011
Interest Burden (EBT/EBIT) -13.81 1.68 1.27 1.23 1.00 0.97 0.78 0.84 0.72 0.77 1.41 1.40 3.70 9.91 -0.80 -0.73 1.19 58.69 3.29 3.290
EBIT Margin 0.00 -0.03 -0.07 -0.08 -0.12 -0.11 -0.10 -0.08 -0.16 -0.18 -0.19 -0.25 -0.10 -0.04 -0.09 -0.07 0.09 0.00 -0.01 -0.07 -0.072
Asset Turnover 1.28 1.27 1.11 1.11 1.09 1.06 1.04 1.03 1.03 0.86 0.90 0.69 0.46 0.45 0.48 0.41 0.39 0.34 0.54 0.57 0.568
Equity Multiplier 1.77 1.77 2.12 2.12 2.12 2.12 2.41 2.41 2.41 2.41 2.57 2.57 2.57 2.57 3.72 3.72 3.72 3.72 13.09 13.09 13.092
Per Share
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
EPS (Diluted TTM) $-0.31 $-0.74 $-1.31 $-1.52 $-1.74 $-1.53 $-1.11 $-1.06 $-1.89 $-1.96 $-3.08 $-3.16 $-2.27 $-2.49 $0.33 $0.25 $0.40 $0.42 $-1.13 $-0.87 $-0.87
Book Value/Share $9.27 $9.26 $7.91 $7.90 $7.88 $7.88 $6.91 $6.88 $6.82 $6.88 $3.66 $3.65 $3.64 $3.56 $0.96 $1.13 $1.02 $1.02 $0.04 $0.04 $0.55
Tangible Book/Share $5.08 $5.08 $4.23 $4.23 $4.21 $4.21 $3.32 $3.30 $3.27 $3.30 $2.66 $2.65 $2.65 $2.59 $0.58 $0.69 $0.62 $0.62 $-0.49 $-0.45 $-0.45
Revenue/Share $20.21 $20.10 $20.20 $20.08 $19.63 $19.11 $18.55 $18.24 $18.02 $15.30 $12.16 $9.25 $6.17 $5.91 $3.50 $3.55 $3.01 $2.60 $3.75 $3.62 $3.61
FCF/Share $-1.57 $-1.35 $-1.50 $-0.54 $-0.06 $-0.62 $-0.30 $-0.96 $-1.25 $-1.73 $-1.78 $-1.69 $-1.76 $-1.38 $-0.49 $-0.57 $-0.07 $0.26 $-0.40 $-0.26 $0.28
OCF/Share $-0.13 $-0.20 $-0.58 $0.19 $0.56 $-0.07 $0.51 $-0.04 $-0.26 $-0.68 $-0.83 $-0.90 $-1.15 $-0.97 $-0.01 $0.02 $0.64 $1.12 $-0.01 $0.06 $0.46
Cash/Share $0.04 $0.04 $0.01 $0.01 $0.01 $0.01 $0.04 $0.04 $0.04 $0.04 $0.06 $0.06 $0.06 $0.05 $0.08 $0.10 $0.09 $0.09 $0.24 $0.22 $0.55
EBITDA/Share $0.64 $0.05 $-0.73 $-1.02 $-1.68 $-1.35 $-1.10 $-0.82 $-2.19 $-2.15 $-3.01 $-3.03 $-1.22 $-1.58 $-0.35 $-0.95 $-0.82 $-0.96 $-1.13 $-0.79 $-0.79
Debt/Share $5.23 $5.23 $7.57 $7.56 $7.54 $7.54 $7.55 $7.51 $7.44 $7.51 $5.19 $5.18 $5.17 $5.06 $3.44 $4.09 $3.67 $3.67 $0.00 $0.00 $0.00
Net Debt/Share $5.19 $5.19 $7.55 $7.55 $7.53 $7.53 $7.50 $7.47 $7.40 $7.47 $5.13 $5.12 $5.11 $5.00 $3.36 $3.99 $3.58 $3.58 $-0.24 $-0.22 $-0.22
Academic Models
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Altman Z-Score 0.533
Altman Z-Prime snapshot only 0.244
Piotroski F-Score 3 2 3 5 4 3 5 4 2 3 3 2 4 2 3 5 6 6 3 5 5
Beneish M-Score -2.12 -2.30 -2.53 -2.92 -3.15 -2.81 -3.09 -2.91 -2.71 -2.49 -4.23 -3.83 -3.44 -3.43 -3.19 -3.42 -3.80 -3.23 -3.234
Ohlson O-Score snapshot only -3.821
Net-Net WC snapshot only $-2.84
Credit
Metric Trend Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Credit Rating snapshot only BB-
Credit Score 27.23 25.07 28.06 28.81 28.75 28.41 30.04 30.00 29.46 29.65 31.27 26.67 27.63 32.67 26.75 26.83 39.40 30.70 40.44 39.86 39.859
Credit Grade snapshot only 13
Credit Trend snapshot only 13.028
Implied Spread (bps) snapshot only 550.000
Industry Credit Rank snapshot only 30
Sector Credit Rank snapshot only 33

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