— Know what they know.
Not Investment Advice

OMI NYSE

Owens & Minor, Inc.
1W: +5.3% 1M: +4.9% 3M: -44.2% 1Y: -78.4% 3Y: -85.6% 5Y: -90.9%
$2.68
Last traded 2025-12-31 — delisted
NYSE · Healthcare · Medical - Distribution · $207.1M mcap · 74M float · 2.85% daily turnover · Short 32% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

NO EDGE
38.0 / 100
NoneWeakNarrowWide
Primary source: Intangible Assets  ·  ROIC: -5.1%
Cost Advantage
28
Intangibles
54
Switching Cost
40
Network Effect
19
Scale
40
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. OMI has No discernible competitive edge (38.0/100). The business operates without significant structural advantages. The primary source of advantage is Intangible Assets. Negative ROIC of -5.1% indicates the company is currently destroying value, though this may reflect a growth investment phase.

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
$0
Low
$8
Avg Target
$8
High
Based on 4 analyst ratings (12 mo)
Analyst Recommendations
Strong Buy: 0Buy: 3Hold: 5Sell: 2Strong Sell: 0
Rating Summary
ConsensusHold
Avg Target$7.75
Analysts4

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.

6 Grade D
Profitability
2
Balance Sheet
32
Earnings Quality
30
Growth
12
Value
15
Momentum
20
Safety
15
Cash Flow
29
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. OMI scores highest in Balance Sheet (32/100) and lowest in Profitability (2/100). 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
0.10
Distress Zone
Piotroski F-Score
3/9
Beneish M-Score
-5.81
Unlikely Manipulator
Ohlson O-Score
-2.73
Bankruptcy prob: 6.1%
Low Risk
Credit Rating
B-
Score: 20.0/100
Trend: Improving
Earnings Quality
OCF/NI: -0.03x
Accruals: -31.9%
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. OMI scores 0.10, 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. OMI 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. OMI's score of -5.81 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. OMI's implied 6.1% 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. OMI receives an estimated rating of B- (score: 20.0/100), 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
-0.20x
PEG
0.00x
P/S
0.08x
P/B
-0.47x
P/FCF
-0.00x
P/OCF
0.00x
EV/EBITDA
0.20x
EV/Revenue
0.05x
EV/EBIT
-3.27x
EV/FCF
-0.21x
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. OMI 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
13.224
NI / EBT
×
Interest Burden
7.081
EBT / EBIT
×
EBIT Margin
-0.015
EBIT / Rev
×
Asset Turnover
0.213
Rev / Assets
×
Equity Multiplier
68.183
Assets / Equity
=
ROE
-2108.8%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. OMI's ROE of -2108.8% is driven by financial leverage (equity multiplier: 68.18x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 13.22 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
$2.80
Median 1Y
$1.74
5th Pctile
$0.46
95th Pctile
$6.58
Ann. Volatility
79.9%
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 Q2'21 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 Current
ROE 39.6% 39.2% 26.9% 23.2% 18.7% 14.8% 2.4% -4.4% -10.4% -12.4% -4.4% -4.1% -4.5% -5.2% -48.7% -49.1% -1.6% -1.8% -21.1% -21.1% -21.09%
ROA 6.7% 6.6% 6.4% 5.6% 4.5% 3.6% 0.5% -0.9% -2.2% -2.6% -0.8% -0.7% -0.8% -0.9% -7.4% -7.5% -24.7% -27.5% -31.0% -30.9% -30.93%
ROIC 18.6% 18.1% 14.5% 11.4% 10.5% 9.9% 8.0% 2.0% 0.6% -0.2% 2.7% 2.6% 2.8% 2.9% -6.2% -6.4% -8.0% -8.2% -5.1% -8.3% -8.31%
ROCE 19.5% 18.9% 15.4% 13.4% 12.4% 12.3% 3.7% 2.3% 0.6% -0.2% 4.2% 4.4% 4.6% 4.6% -7.3% -7.9% -10.6% -10.7% -0.9% -0.8% -0.78%
Gross Margin 16.1% 13.1% 13.8% 15.5% 21.3% 20.6% 16.0% 19.7% 20.3% 20.8% 21.5% 47.0% 47.9% 48.3% 21.5% 20.0% 47.6% 46.2% 93.9% 0.0% 0.00%
Operating Margin 3.9% 2.5% 2.5% 2.5% 3.0% 2.4% -2.1% 0.4% 0.4% 0.9% 2.3% 1.1% 2.6% 4.5% -9.7% 0.0% -5.8% 3.8% -3.2% 2.7% 2.73%
Net Margin 2.6% 1.8% 1.7% 1.6% 1.1% 0.5% -2.3% -1.0% -1.1% -0.2% 0.7% -3.4% -4.8% -1.9% -11.0% -0.9% -1.3% -21.6% 4.5% -3.8% -3.75%
EBITDA Margin 4.8% 3.4% 3.5% 3.5% 5.9% 4.7% 0.7% 3.1% 3.2% 3.9% 6.0% 14.0% 12.1% 13.3% -7.4% 2.3% 0.1% 12.8% -6.9% 2.7% 2.73%
FCF Margin 1.4% 0.8% 0.8% 1.3% 1.9% 1.6% 1.6% 2.0% 4.2% 5.0% 5.2% 3.8% 2.0% -0.2% -1.2% -0.8% -2.3% -5.3% -12.8% -23.9% -23.90%
OCF Margin 2.0% 1.4% 1.3% 1.8% 2.8% 2.9% 3.3% 4.0% 6.2% 7.0% 7.2% 6.3% 5.1% 4.4% 3.4% 2.7% 1.5% -1.5% 0.0% 4.6% 4.63%
ROA 3Y Avg snapshot only -17.82%
ROIC Economic snapshot only -22.54%
Cash ROA snapshot only 1.43%
NOPAT Margin snapshot only 4.64%
Pretax Margin snapshot only -10.97%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 1.40%
SBC / Revenue snapshot only 1.85%
Valuation
Metric Trend Q2'21 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 Current
P/E Ratio 13.81 10.32 14.92 17.49 15.58 15.05 65.42 -26.48 -14.70 -10.52 -36.29 -54.55 -24.41 -24.79 -2.78 -1.91 -0.58 -0.28 -0.20 -0.201
P/S Ratio 0.34 0.25 0.34 0.34 0.24 0.19 0.15 0.11 0.14 0.12 0.15 0.25 0.16 0.26 0.22 0.10 0.10 0.06 0.08 0.00 0.080
P/B Ratio 4.51 3.34 3.52 3.57 2.56 1.96 1.55 1.16 1.53 1.30 1.62 2.29 1.12 1.31 1.78 1.23 1.24 0.66 -0.47 -0.467
P/FCF 24.84 32.50 44.38 26.89 13.00 11.79 9.24 5.56 3.39 2.40 2.81 6.54 7.95 -112.08 -17.37 -12.59 -4.49 -1.05 -0.61 -0.00 -0.000
P/OCF 16.81 17.67 26.62 18.75 8.53 6.39 4.51 2.71 2.30 1.72 2.02 4.00 3.12 5.98 6.25 3.89 6.94 0.00 0.000
EV/EBITDA 9.03 7.42 10.51 11.86 8.66 6.73 11.37 10.51 13.99 14.08 8.71 9.94 7.47 8.05 50.04 85.06 -59.70 -50.46 1.08 0.20 0.198
EV/Revenue 0.45 0.35 0.45 0.45 0.35 0.30 0.42 0.38 0.41 0.39 0.35 0.51 0.49 0.73 0.66 0.42 0.42 0.37 0.09 0.05 0.051
EV/EBIT 10.89 9.04 13.00 15.15 12.87 10.92 29.96 43.42 178.17 -442.75 27.53 30.62 21.91 22.67 -15.28 -12.73 -9.49 -8.24 -19.82 -3.27 -3.265
EV/FCF 32.76 46.48 59.12 35.72 18.95 18.82 26.44 19.42 9.80 7.71 6.87 13.22 24.55 -312.46 -53.37 -50.30 -17.88 -6.99 -0.72 -0.21 -0.212
Earnings Yield 7.2% 9.7% 6.7% 5.7% 6.4% 6.6% 1.5% -3.8% -6.8% -9.5% -2.8% -1.8% -4.1% -4.0% -36.0% -52.4% -1.7% -3.6% -5.1%
FCF Yield 4.0% 3.1% 2.3% 3.7% 7.7% 8.5% 10.8% 18.0% 29.5% 41.7% 35.6% 15.3% 12.6% -0.9% -5.8% -7.9% -22.3% -94.9% -1.6%
PEG Ratio snapshot only 0.001
EV/OCF snapshot only 1.093
Acquirers Multiple snapshot only 0.862
Leverage & Solvency
Metric Trend Q2'21 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 Current
Current Ratio 1.59 1.59 1.73 1.73 1.73 1.73 1.47 1.47 1.47 1.47 1.11 1.11 1.11 1.11 1.08 1.08 1.08 1.08 0.58 0.58 0.578
Quick Ratio 0.67 0.67 0.61 0.61 0.61 0.61 0.61 0.61 0.61 0.61 0.52 0.52 0.52 0.52 0.47 0.47 0.47 0.47 0.58 0.58 0.578
Debt/Equity 1.60 1.60 1.23 1.23 1.23 1.23 2.95 2.95 2.95 2.95 2.60 2.60 2.60 2.60 3.79 3.79 3.79 3.79 -0.69 -0.69 -0.695
Net Debt/Equity 1.44 1.44 1.17 1.17 1.17 1.17 2.88 2.88 2.88 2.88 2.34 2.34 2.34 2.34 3.70 3.70 3.70 3.70
Debt/Assets 0.34 0.34 0.33 0.33 0.33 0.33 0.52 0.52 0.52 0.52 0.47 0.47 0.47 0.47 0.46 0.46 0.46 0.46 0.13 0.13 0.131
Debt/EBITDA 2.44 2.49 2.75 3.08 2.86 2.64 7.58 7.69 9.38 9.94 5.72 5.59 5.62 5.74 34.55 65.28 -45.78 -43.87 1.36 1.66 1.656
Net Debt/EBITDA 2.18 2.23 2.62 2.93 2.72 2.51 7.39 7.50 9.15 9.70 5.14 5.03 5.05 5.16 33.76 63.77 -44.72 -42.86 0.16 0.20 0.198
Interest Coverage 6.10 6.93 7.04 6.32 3.84 2.72 1.08 0.55 0.14 -0.06 0.84 0.92 1.00 1.03 -1.41 -1.54 -1.95 -2.09 -0.12 -0.11 -0.111
Equity Multiplier 4.68 4.68 3.77 3.77 3.77 3.77 5.70 5.70 5.70 5.70 5.51 5.51 5.51 5.51 8.24 8.24 8.24 8.24 -5.32 -5.32 -5.319
Cash Ratio snapshot only 0.298
Debt Service Coverage snapshot only 1.829
Cash to Debt snapshot only 0.880
FCF to Debt snapshot only -0.565
Defensive Interval snapshot only 139.8 days
Efficiency & Turnover
Metric Trend Q2'21 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 Current
Asset Turnover 2.68 2.77 2.85 2.87 2.87 2.87 2.23 2.26 2.27 2.29 1.97 1.61 1.25 0.89 0.96 1.37 1.37 1.38 0.78 0.21 0.213
Inventory Turnover 6.54 6.82 6.06 6.17 6.08 5.94 5.75 5.74 5.79 5.84 6.72 5.34 3.95 2.56 2.81 4.39 4.40 4.42 4.88 2.27 2.268
Receivables Turnover 13.62 14.07 14.16 14.27 14.29 14.28 13.78 13.94 14.03 14.16 15.18 12.41 9.61 6.82 7.27 10.36 10.39 10.41 7.03 1.93 1.928
Payables Turnover 8.61 8.97 8.26 8.41 8.29 8.10 7.56 7.56 7.63 7.69 7.08 5.62 4.16 2.69 2.60 4.06 4.07 4.09 3.42 1.59 1.589
DSO 27 26 26 26 26 26 26 26 26 26 24 29 38 54 50 35 35 35 52 189 189.3 days
DIO 56 54 60 59 60 61 64 64 63 62 54 68 93 143 130 83 83 83 75 161 160.9 days
DPO 42 41 44 43 44 45 48 48 48 47 52 65 88 135 140 90 90 89 107 230 229.7 days
Cash Conversion Cycle 40 39 42 41 42 42 42 41 41 41 27 33 43 61 40 29 28 28 20 121 120.6 days
Operating Cycle snapshot only 247.2 days
Cash Velocity snapshot only 2.687
Capital Intensity snapshot only 3.236
Growth (YoY)
Metric Trend Q2'21 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 Current
Revenue 9.9% 16.5% 15.4% 13.6% 5.5% 2.0% 1.7% 2.1% 2.6% 3.6% 3.8% -16.1% -35.4% -54.6% -54.7% -21.0% 2.3% 44.5% -41.0% -88.6% -88.65%
Net Income 3.2% 4.8% 6.4% 72.7% -33.7% -46.9% -89.9% -1.2% -1.6% -2.0% -2.8% 6.1% 56.8% 58.3% -7.8% -8.4% -27.3% -26.5% -2.0% -2.0% -2.01%
EPS 2.8% 4.1% 5.8% 61.1% -34.1% -47.2% -89.8% -1.2% -1.6% -2.0% -2.8% 7.6% 57.3% 58.8% -7.9% -8.3% -27.3% -26.4% -2.0%
FCF -48.1% -71.3% -72.8% -39.2% 42.9% 1.1% 1.1% 58.0% 1.3% 2.3% 2.4% 64.6% -69.4% -1.0% -1.1% -1.2% -2.2% -31.6% -5.1% -2.3% -2.27%
EBITDA 1.6% 1.1% 38.4% -6.6% -13.8% -4.6% -12.1% -3.0% -26.3% -35.7% 14.1% 18.4% 43.9% 49.2% -85.3% -92.4% -1.1% -1.1% 2.8% 4.9% 4.90%
Op. Income 4.7% 2.3% 80.5% -16.8% -37.1% -35.7% -61.2% -67.6% -89.5% -1.0% -26.9% 10.9% 2.9% 13.8% -3.0% -3.1% -3.5% -3.4% 1.1% 1.2% 1.21%
OCF Growth snapshot only -80.45%
Asset Growth snapshot only -47.34%
Equity Growth snapshot only -1.82%
Debt Growth snapshot only -85.03%
Shares Change snapshot only -1.00%
Growth (CAGR)
Metric Trend Q2'21 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 Current
Revenue 3Y -0.7% -0.0% -0.2% -0.2% -0.3% -0.1% 1.4% 3.1% 6.0% 7.2% 6.8% -0.9% -11.3% -21.7% -21.8% -12.2% -12.1% -12.1% -34.8% -57.8% -57.78%
Revenue 5Y -1.1% -0.3% 0.1% 0.6% 1.0% 1.2% 1.3% 1.5% 1.2% 1.1% 1.0% -3.2% -8.0% -14.0% -13.3% -6.2% -4.7% -4.2% -20.1% -38.6% -38.60%
EPS 3Y
EPS 5Y 11.3% 10.7% 10.5% 8.3% 5.2% 5.1% -24.0%
Net Income 3Y
Net Income 5Y 16.1% 15.6% 15.8% 13.6% 10.4% 10.3% -20.5%
EBITDA 3Y 25.2% 27.6% 18.1% 8.3% 11.6% 2.3% -2.9% -2.9% -47.1% -55.6% -13.8% -19.0% -18.96%
EBITDA 5Y 10.6% 10.0% 8.8% 7.4% 11.2% 15.4% 18.1% 17.8% -19.9% -28.5% -4.8% -13.6% -13.59%
Gross Profit 3Y 7.8% 6.0% 3.4% 1.0% 3.0% 6.6% 9.9% 14.9% 17.8% 18.9% 18.4% 9.8% 2.8% -1.1% 0.3% 6.7% 3.8% -0.2%
Gross Profit 5Y 5.5% 5.4% 5.0% 4.3% 6.6% 8.9% 9.3% 9.9% 8.9% 8.3% 9.2% 6.6% 3.6% 0.9% 2.1% 6.4% 8.3% 8.5%
Op. Income 3Y 26.4% 11.1% -27.8% -20.0% -33.1% -36.2% -34.1% -42.3% -21.4% -21.43%
Op. Income 5Y 14.7% 14.0% 13.0% 8.3% 8.8% 11.9% 9.9% 3.3% -33.0% -33.4% -33.43%
FCF 3Y 0.0% -13.6% 14.3% 70.6% 27.3% 11.6% -10.8% 19.6% 26.3% 24.9% 16.5% 0.3%
FCF 5Y 27.6% -16.7% -13.8% 9.8% 54.7% 1.5% 92.2% 30.8% 26.9% 35.2% 60.6% 28.5%
OCF 3Y 0.9% -8.2% 2.4% 69.9% 41.9% 29.7% 25.1% 8.0% 29.7% 34.4% 31.1% 26.6% 20.3% 14.6% 9.2% 0.2% -29.0% -55.7% -55.71%
OCF 5Y 23.9% -8.3% -7.9% 9.1% 35.4% 42.7% 41.8% 31.8% 27.6% 32.8% 45.0% 70.8% 27.6% 8.9% -0.6% -11.0% -18.9% -33.1% -33.06%
Assets 3Y -0.4% -0.4% -2.1% -2.1% -2.1% -2.1% 13.9% 13.9% 13.9% 13.9% 15.2% 15.2% 15.2% 15.2% 9.6% 9.6% 9.6% 9.6% -23.1% -23.1% -23.08%
Assets 5Y 3.7% 3.7% 5.4% 5.4% 5.4% 5.4% 9.8% 9.8% 9.8% 9.8% 6.2% 6.2% 6.2% 6.2% 5.0% 5.0% 5.0% 5.0% -6.0% -6.0% -5.97%
Equity 3Y -11.2% -11.2% 21.9% 21.9% 21.9% 21.9% 27.0% 27.0% 27.0% 27.0% 9.1% 9.1% 9.1% 9.1% -15.6% -15.6% -15.6% -15.6%
Book Value 3Y -17.9% -18.0% 12.6% 12.9% 12.4% 12.5% 17.9% 18.1% 18.2% 17.8% 5.4% 6.5% 8.6% 8.5% -16.0% -16.0% -15.8% -15.9%
Dividend 3Y -3.7% -2.6% -3.8% -13.5% -25.7% -41.8%
Growth Quality
Metric Trend Q2'21 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 Current
Revenue Stability 0.33 0.16 0.12 0.05 0.01 0.04 0.13 0.26 0.27 0.20 0.18 0.13 0.35 0.36 0.30 0.42 0.30 0.24 0.48 0.56 0.558
Earnings Stability 0.00 0.00 0.04 0.05 0.18 0.21 0.19 0.14 0.26 0.23 0.36 0.28 0.11 0.07 0.29 0.38 0.45 0.49 0.70 0.75 0.749
Margin Stability 0.88 0.90 0.91 0.89 0.88 0.86 0.86 0.84 0.85 0.85 0.84 0.79 0.75 0.64 0.64 0.73 0.72 0.66 0.32 0.00 0.000
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 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.00 0.00 0.000
Earn. Growth Consistency 1.00 1.00 1.00 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.000
FCF Positive Streak 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0
Earnings Persistence 0.20 0.20 0.50 0.50 0.50 0.50 0.50 0.20 0.20 0.20 0.20 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.500
Earnings Smoothness 0.00 0.47 0.59 0.39 0.00
ROE Trend 0.72 0.66 0.28 0.19 0.11 0.03 -0.12 -0.22 -0.35 -0.35 -0.17 -0.12 -0.08 -0.06 -0.63 -0.60 -2.05 -2.28
Gross Margin Trend 0.03 0.02 0.01 -0.01 0.01 0.03 0.03 0.04 0.03 0.02 0.04 0.06 0.09 0.14 0.13 0.05 0.04 0.00 -0.27 -0.94 -0.940
FCF Margin Trend -0.00 -0.01 -0.01 -0.01 -0.00 -0.00 -0.00 0.00 0.03 0.04 0.04 0.02 -0.01 -0.04 -0.05 -0.04 -0.05 -0.08 -0.15 -0.25 -0.254
Sustainable Growth Rate 39.4% 39.1% 26.8% 23.1% 18.6% 14.8% 2.4%
Internal Growth Rate 7.1% 7.0% 6.9% 5.9% 4.7% 3.7% 0.5%
Cash Flow Quality
Metric Trend Q2'21 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 Current
OCF/Net Income 0.82 0.58 0.56 0.93 1.83 2.36 14.52 -9.77 -6.39 -6.11 -17.93 -13.65 -7.83 -4.15 -0.45 -0.49 -0.08 0.07 -0.00 -0.03 -0.032
FCF/OCF 0.68 0.54 0.60 0.70 0.66 0.54 0.49 0.49 0.68 0.72 0.72 0.61 0.39 -0.05 -0.36 -0.31 -1.55 3.56 -5.16 -5.164
FCF/Net Income snapshot only 0.165
OCF/EBITDA snapshot only 0.181
CapEx/Revenue 0.7% 0.6% 0.5% 0.5% 1.0% 1.3% 1.7% 2.1% 2.0% 2.0% 2.0% 2.4% 3.1% 4.6% 4.7% 3.5% 3.8% 3.8% 4.2% 2.7% 2.69%
CapEx/Depreciation snapshot only 0.109
Accruals Ratio 0.01 0.03 0.03 0.00 -0.04 -0.05 -0.07 -0.10 -0.16 -0.19 -0.15 -0.11 -0.07 -0.05 -0.11 -0.11 -0.27 -0.25 -0.31 -0.32 -0.319
Sloan Accruals snapshot only -0.207
Cash Flow Adequacy snapshot only 1.718
Dividends & Buybacks
Metric Trend Q2'21 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 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% 0.00%
Dividend/Share $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 $0.00 $0.00 $0.00 $0.00
Payout Ratio 0.3% 0.3% 0.3% 0.3% 0.2% 0.1% 0.0%
FCF Payout Ratio 0.5% 1.0% 1.0% 0.4% 0.2% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Total Payout Ratio 0.3% 0.3% 0.3% 0.3% 0.2% 0.1% 0.0%
Div. Increase Streak 0 0 0 0 0 0
Chowder Number 0.13 0.17 0.13 -0.18 -0.48 -0.75
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% 0.2% 1.0% 1.8% 0.0%
Net Buyback Yield -5.9% -8.0% 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% 1.0% 1.8% 0.0%
Total Shareholder Return -5.9% -8.0% 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% 1.0% 1.8% 0.0%
DuPont Factors
Metric Trend Q2'21 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 Current
Tax Burden (NI/EBT) 0.78 0.78 0.80 0.82 0.82 0.78 2.06 0.58 0.70 0.68 0.75 0.96 2.26 7.12 1.11 1.07 2.87 3.17 10.80 13.22 13.224
Interest Burden (EBT/EBIT) 0.77 0.79 0.82 0.79 0.69 0.58 0.08 -0.81 -6.01 19.16 -0.41 -0.29 -0.13 -0.05 1.61 1.57 1.42 1.42 7.93 7.08 7.081
EBIT Margin 0.04 0.04 0.03 0.03 0.03 0.03 0.01 0.01 0.00 -0.00 0.01 0.02 0.02 0.03 -0.04 -0.03 -0.04 -0.04 -0.00 -0.02 -0.015
Asset Turnover 2.68 2.77 2.85 2.87 2.87 2.87 2.23 2.26 2.27 2.29 1.97 1.61 1.25 0.89 0.96 1.37 1.37 1.38 0.78 0.21 0.213
Equity Multiplier 5.94 5.94 4.16 4.16 4.16 4.16 4.74 4.74 4.74 4.74 5.60 5.60 5.60 5.60 6.55 6.55 6.55 6.55 68.18 68.18 68.183
Per Share
Metric Trend Q2'21 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 Current
EPS (Diluted TTM) $3.06 $3.03 $2.92 $2.52 $2.02 $1.60 $0.30 $-0.55 $-1.29 $-1.54 $-0.53 $-0.51 $-0.55 $-0.63 $-4.70 $-4.73 $-15.64 $-17.34 $-14.24
Book Value/Share $9.39 $9.37 $12.35 $12.35 $12.30 $12.28 $12.61 $12.58 $12.47 $12.41 $11.88 $12.11 $12.04 $11.99 $7.32 $7.31 $7.35 $7.31 $-5.96 $-6.06
Tangible Book/Share $0.48 $0.48 $4.01 $4.01 $3.99 $3.99 $-15.67 $-15.63 $-15.50 $-15.42 $-13.84 $-14.11 $-14.03 $-13.96 $-13.77 $-13.75 $-13.81 $-13.75 $-23.62
Revenue/Share $123.55 $127.44 $128.76 $129.78 $129.45 $129.18 $132.76 $133.97 $133.70 $134.23 $132.87 $110.71 $85.32 $60.21 $60.66 $86.39 $87.05 $86.78 $35.74 $35.41
FCF/Share $1.70 $0.96 $0.98 $1.64 $2.42 $2.04 $2.11 $2.62 $5.61 $6.73 $6.85 $4.24 $1.70 $-0.14 $-0.75 $-0.72 $-2.03 $-4.56 $-4.57 $-2.34
OCF/Share $2.52 $1.77 $1.63 $2.35 $3.69 $3.77 $4.33 $5.37 $8.27 $9.39 $9.52 $6.94 $4.33 $2.62 $2.09 $2.32 $1.31 $-1.28 $0.00 $-1.52
Cash/Share $1.56 $1.56 $0.73 $0.73 $0.73 $0.73 $0.93 $0.92 $0.92 $0.91 $3.12 $3.18 $3.17 $3.15 $0.64 $0.64 $0.64 $0.64 $3.65 $4.39
EBITDA/Share $6.18 $6.03 $5.51 $4.93 $5.29 $5.71 $4.91 $4.83 $3.93 $3.69 $5.41 $5.64 $5.58 $5.44 $0.80 $0.42 $-0.61 $-0.63 $3.06
Debt/Share $15.04 $15.01 $15.18 $15.18 $15.12 $15.10 $37.25 $37.15 $36.85 $36.65 $30.93 $31.52 $31.35 $31.21 $27.73 $27.69 $27.81 $27.69 $4.14
Net Debt/Share $13.49 $13.46 $14.45 $14.44 $14.39 $14.37 $36.32 $36.23 $35.93 $35.74 $27.81 $28.34 $28.19 $28.05 $27.09 $27.05 $27.17 $27.05 $0.50
Academic Models
Metric Trend Q2'21 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 Current
Altman Z-Score 0.098
Altman Z-Prime snapshot only -1.100
Piotroski F-Score 5 4 6 6 7 6 6 5 4 5 4 4 4 4 4 2 3 2 1 3 3
Beneish M-Score -2.34 -2.19 -2.27 -2.37 -2.90 -3.05 -2.27 -2.42 -2.43 -2.55 -3.53 -1.88 -2.15 -2.10 -2.95 -0.26 -3.71 -3.63 -5.81 -5.807
Ohlson O-Score snapshot only -2.726
Credit
Metric Trend Q2'21 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 Current
Credit Rating snapshot only B-
Credit Score 68.26 66.96 69.67 67.74 65.86 59.13 32.06 30.45 30.64 28.37 32.32 31.04 22.74 22.68 9.57 13.54 21.33 20.96 18.46 20.00 20.000
Credit Grade snapshot only 16
Credit Trend snapshot only 6.456
Implied Spread (bps) snapshot only 900.000
Industry Credit Rank snapshot only 15
Sector Credit Rank snapshot only 7

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