— Know what they know.
Not Investment Advice
Also trades as: PL-WT (NYSE) · $vol 42M

PL NYSE

Planet Labs PBC
1W: -1.3% 1M: +7.6% 3M: +77.7% YTD: +108.1% 1Y: +1000.3% 3Y: +951.2% 5Y: +331.6%
$44.35
+1.87 (+4.40%)
 
Weekly Expected Move ±12.4%
$31 $36 $42 $47 $52
NYSE · Industrials · Aerospace & Defense · Alpha Radar Strong Buy · Power 66 · $14.3B mcap · 265M float · 4.88% daily turnover · Short 54% 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.

NARROW EDGE
61.7 / 100
NoneWeakNarrowWide
Primary source: Network Effects  ·  ROIC: -27.9%  ·  5Y Avg: -26.1%
Cost Advantage
16
Intangibles
77
Switching Cost
73
Network Effect
85
Scale
55
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. PL has a Narrow competitive edge (61.7/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Network Effects. Negative ROIC of -27.9% 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
$20
Low
$36
Avg Target
$50
High
Based on 3 analysts since Mar 19, 2026 earnings
Analyst Recommendations
Strong Buy: 0Buy: 12Hold: 10Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$36.00
Analysts3
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-05-14 Wedbush Daniel Ives $28 $50 +22 +23.5% $40.47
2026-04-20 Goldman Sachs Anthony Valentini $16 $20 +4 -48.0% $38.48
2026-03-27 Deutsche Bank $17 $38 +21 +23.1% $30.86
2026-01-20 Goldman Sachs $5 $16 +12 -43.0% $28.78
2026-01-13 Morgan Stanley $20 $26 +6 +1.2% $25.70
2026-01-13 Craig-Hallum Jeff Van Rhee $2 $30 +28 +16.9% $25.67
2026-01-13 Northland Securities Michael Latimore $17 $28 +11 +9.5% $25.57
2026-01-13 Wedbush $20 $28 +8 +7.6% $26.02
2025-12-16 National Bank Initiated $12 -31.2% $17.88
2025-12-12 Morgan Stanley Kristine Liwag Initiated $20 +10.0% $18.19
2025-12-11 Northland Securities Initiated $17 -0.7% $17.12
2025-12-11 Needham Ryan Koontz $16 $22 +6 +29.6% $16.98
2025-12-11 Deutsche Bank $16 $17 +1 -0.5% $17.08
2025-12-11 Wedbush $17 $20 +3 +14.1% $17.52
2025-10-21 Deutsche Bank Initiated $16 +18.0% $13.56
2025-10-20 Needham Ryan Koontz $5 $16 +11 +22.0% $13.11
2025-10-17 Cantor Fitzgerald Colin Canfield $6 $20 +14 +52.2% $13.14
2025-10-02 Wedbush Daniel Ives Initiated $17 +23.5% $13.77
2025-06-29 Goldman Sachs Anthony Valentini Initiated $5 -24.2% $6.07
2025-01-23 Cantor Fitzgerald Colin Canfield Initiated $6 +32.9% $4.74
2024-09-06 Needham Ryan Koontz $7 $5 -2 +101.6% $2.48
2024-06-10 Needham Ryan Koontz $8 $7 -1 +244.0% $2.04
2024-06-07 Craig-Hallum Jeff Van Rhee Initiated $2 -1.2% $2.02
2024-03-31 JMP Securities Trevor Walsh $6 $4 -2 +56.9% $2.55
2023-06-23 JMP Securities Trevor Walsh Initiated $6 +79.2% $3.07
2023-06-09 Needham Ryan Koontz $9 $8 -1 +134.6% $3.41
2022-12-15 Needham Ryan Koontz Initiated $9 +78.0% $5.05

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.

D+
May 22, 2026
DCF
1
ROE
1
ROA
1
D/E
1
P/E
1
P/B
1
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. PL receives an overall rating of D+. Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), D/E (1/5), P/E (1/5), P/B (1/5).
Rating Change History
DateFromTo
2026-01-15 C D+

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.

54 Grade D
Profitability
17
Balance Sheet
85
Earnings Quality
21
Growth
77
Value
36
Momentum
72
Safety
90
Cash Flow
53
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. PL scores highest in Safety (90/100) and lowest in Profitability (17/100). 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
3.55
Safe Zone
Piotroski F-Score
5/9
Beneish M-Score
-3.51
Unlikely Manipulator
Ohlson O-Score
-8.33
Bankruptcy prob: 0.0%
Low Risk
Credit Rating
A+
Score: 75.9/100
Trend: Improving
Earnings Quality
OCF/NI: -0.92x
Accruals: -26.0%
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. PL scores 3.55, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. PL 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. PL's score of -3.51 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. PL's implied 0.0% 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. PL receives an estimated rating of A+ (score: 75.9/100), 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
-57.02x
PEG
0.65x
P/S
46.50x
P/B
74.70x
P/FCF
58.75x
P/OCF
22.93x
EV/EBITDA
-32.74x
EV/Revenue
6.45x
EV/EBIT
-20.48x
EV/FCF
52.35x
Earnings Yield
-4.76%
FCF Yield
1.70%
Shareholder Yield
0.24%
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. PL 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
1.029
NI / EBT
×
Interest Burden
1.063
EBT / EBIT
×
EBIT Margin
-0.315
EBIT / Rev
×
Asset Turnover
0.393
Rev / Assets
×
Equity Multiplier
1.392
Assets / Equity
=
ROE
-18.9%
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. PL's ROE of -18.9% is driven by Asset Turnover (0.393), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.03 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 1276 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$44.33
Median 1Y
$44.39
5th Pctile
$12.36
95th Pctile
$159.26
Ann. Volatility
76.9%
Analyst Target
$36.00
25th–75th percentile 5th–95th percentile Median path Historical Analyst target

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

ExecutiveSalaryStockTotal
William Marshall
Chief Executive Officer
$441,667 $4,304,224 $4,746,341
Ashley Johnson
President and Chief Financial Officer
$405,000 $2,990,984 $3,396,674
Robbie Schingler, Jr.
Chief Strategy Officer
$318,000 $1,708,598 $2,209,885
Kevin Weil
Former President, Product and Business
$16,363 $478,130 $542,906

CEO Pay Ratio

30:1
CEO-to-Employee Pay Ratio
CEO Total Comp: $4,746,341
Avg Employee Cost (SGA/emp): $160,809
Employees: 1,000

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

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

Employees
1,000
+3.1% YoY
Revenue / Employee
$307,727
Rev: $307,727,000
Profit / Employee
$-246,860
NI: $-246,860,000
SGA / Employee
$160,809
Avg labor cost proxy
R&D / Employee
$106,749
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 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 -18.9% -57.6% -16.6% -23.5% -45.4% -45.0% -26.5% -24.8% -24.6% -24.2% -25.7% -24.7% -24.9% -21.6% -25.7% -22.2% -18.9% -18.86%
ROA -5.1% -15.5% -13.1% -18.5% -28.1% -27.9% -20.6% -19.3% -19.1% -18.8% -19.3% -18.6% -18.7% -16.2% -18.4% -16.0% -13.5% -13.54%
ROIC -9.6% -20.7% -55.1% -79.0% -88.2% -95.4% -73.3% -72.0% -72.3% -74.5% -55.0% -51.7% -50.5% -42.3% -39.2% -35.2% -27.9% -27.89%
ROCE -6.1% -15.9% -13.0% -19.9% -23.5% -25.6% -27.1% -26.6% -26.7% -27.6% -29.4% -27.6% -27.0% -22.5% -23.6% -21.2% -16.8% -16.82%
Gross Margin 34.8% 34.4% 37.5% 41.1% 48.4% 50.2% 54.9% 53.4% 48.9% 47.0% 55.2% 52.4% 52.9% 61.2% 62.1% 55.2% 57.6% 57.60%
Operating Margin -79.8% -89.3% -1.5% -1.2% -88.0% -85.8% -80.6% -84.8% -80.5% -86.4% -57.6% -57.2% -64.8% -36.9% -31.5% -34.4% -24.5% -24.47%
Net Margin -67.0% -1.3% -1.2% -1.1% -81.6% -81.0% -71.4% -65.4% -70.6% -68.6% -51.1% -48.5% -63.3% -32.8% -57.1% -19.1% -30.8% -30.79%
EBITDA Margin -22.3% -53.7% -87.4% -89.0% -85.6% -64.1% -53.9% -65.4% -57.9% -61.8% -32.1% -35.5% -43.3% -36.9% -16.4% -17.6% -10.0% -10.00%
FCF Margin -51.0% -49.9% -58.9% -49.1% -50.5% -55.4% -45.3% -56.1% -45.3% -43.3% -42.2% -31.1% -39.4% -27.5% -28.1% -18.3% 12.3% 12.33%
OCF Margin -40.1% -40.1% -46.4% -37.8% -39.8% -45.8% -38.7% -48.1% -31.6% -27.3% -23.0% -10.7% -17.8% -6.2% -5.9% 2.9% 31.6% 31.58%
ROE 3Y Avg snapshot only -24.29%
ROE 5Y Avg snapshot only -23.65%
ROA 3Y Avg snapshot only -17.88%
ROIC 3Y Avg snapshot only -31.44%
ROIC Economic snapshot only -14.28%
Cash ROA snapshot only 13.08%
Cash ROIC snapshot only 35.39%
CROIC snapshot only 13.81%
NOPAT Margin snapshot only -24.89%
Pretax Margin snapshot only -33.49%
R&D / Revenue snapshot only 36.35%
SGA / Revenue snapshot only 54.07%
SBC / Revenue snapshot only 18.99%
Valuation
Metric Trend 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 -22.62 -7.55 -10.08 -8.73 -8.28 -8.27 -8.26 -7.31 -6.80 -4.14 -4.61 -3.60 -5.42 -5.49 -14.68 -9.27 -21.01 -57.017
P/S Ratio 15.15 7.52 10.96 9.53 9.01 8.02 6.99 5.45 4.89 2.86 2.93 2.13 3.13 2.68 7.40 3.95 7.24 46.501
P/B Ratio 4.28 4.34 1.68 2.05 2.19 2.17 2.32 1.93 1.78 1.07 1.25 0.94 1.42 1.25 4.10 2.24 4.31 74.697
P/FCF -29.73 -15.06 -18.62 -19.41 -17.85 -14.46 -15.43 -9.72 -10.79 -6.60 -6.95 -6.85 -7.94 -9.77 -26.29 -21.60 58.75 58.747
P/OCF 135.90 22.93 22.929
EV/EBITDA -81.71 -23.54 -10.61 -9.11 -7.33 -6.47 -6.91 -5.31 -5.05 -1.77 -3.15 -2.02 -4.59 -4.19 -19.87 -11.02 -32.74 -32.743
EV/Revenue 18.19 9.01 6.01 6.01 5.90 5.22 4.97 3.55 3.04 1.06 1.69 0.93 1.97 1.55 6.55 3.12 6.45 6.453
EV/EBIT -31.06 -12.14 -6.65 -6.09 -5.72 -5.19 -5.56 -4.32 -3.78 -1.31 -2.25 -1.36 -3.04 -2.94 -13.79 -7.48 -20.48 -20.479
EV/FCF -35.71 -18.05 -10.22 -12.24 -11.67 -9.42 -10.96 -6.34 -6.71 -2.44 -4.01 -3.00 -4.99 -5.64 -23.28 -17.07 52.35 52.347
Earnings Yield -4.4% -13.3% -9.9% -11.5% -12.1% -12.1% -12.1% -13.7% -14.7% -24.2% -21.7% -27.8% -18.4% -18.2% -6.8% -10.8% -4.8% -4.76%
FCF Yield -3.4% -6.6% -5.4% -5.2% -5.6% -6.9% -6.5% -10.3% -9.3% -15.2% -14.4% -14.6% -12.6% -10.2% -3.8% -4.6% 1.7% 1.70%
PEG Ratio snapshot only 0.650
Price/Tangible Book snapshot only 6.850
EV/OCF snapshot only 20.431
EV/Gross Profit snapshot only 10.955
Shareholder Yield snapshot only 0.24%
Leverage & Solvency
Metric Trend 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 1.15 1.15 4.18 4.18 4.18 4.18 3.89 3.89 3.89 3.89 2.71 2.71 2.71 2.71 2.13 2.13 2.13 2.127
Quick Ratio 1.15 1.15 4.18 4.18 4.18 4.18 3.89 3.89 3.89 3.89 2.71 2.71 2.71 2.71 2.13 2.13 2.13 2.127
Debt/Equity 1.52 1.52 0.00 0.00 0.00 0.00 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.049
Net Debt/Equity 0.86 0.86 -0.76 -0.76 -0.76 -0.76 -0.67 -0.67 -0.67 -0.67 -0.53 -0.53 -0.53 -0.53 -0.47 -0.47 -0.47 -0.469
Debt/Assets 0.41 0.41 0.00 0.00 0.00 0.00 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.03 0.03 0.03 0.034
Debt/EBITDA -24.20 -6.89 -0.00 -0.00 -0.00 -0.00 -0.16 -0.16 -0.17 -0.17 -0.21 -0.24 -0.25 -0.28 -0.27 -0.31 -0.42 -0.418
Net Debt/EBITDA -13.69 -3.90 8.72 5.34 3.87 3.47 2.81 2.84 3.07 3.01 2.31 2.59 2.71 3.06 2.57 2.92 4.00 4.003
Interest Coverage -6.82 -8.83 -14.38 -22.02 -44.67 -172.84
Equity Multiplier 3.71 3.71 1.27 1.27 1.27 1.27 1.31 1.31 1.31 1.31 1.36 1.36 1.36 1.36 1.44 1.44 1.44 1.436
Cash Ratio snapshot only 1.609
Cash to Debt snapshot only 10.580
FCF to Debt snapshot only 1.497
Defensive Interval snapshot only 437.6 days
Efficiency & Turnover
Metric Trend 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 0.08 0.16 0.12 0.17 0.26 0.29 0.24 0.26 0.27 0.27 0.30 0.31 0.32 0.33 0.37 0.37 0.39 0.393
Inventory Turnover
Receivables Turnover 0.65 1.32 2.24 3.14 3.44 3.84 4.59 4.89 5.02 5.16 5.37 5.55 5.73 5.87 4.93 5.05 5.29 5.294
Payables Turnover 13.71 28.10 22.41 30.70 43.13 44.95 19.95 20.14 20.65 21.60 22.68 23.57 23.84 22.66 40.20 40.55 41.45 41.448
DSO 566 277 163 116 106 95 80 75 73 71 68 66 64 62 74 72 69 68.9 days
DIO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 days
DPO 27 13 16 12 8 8 18 18 18 17 16 15 15 16 9 9 9 8.8 days
Cash Conversion Cycle 539 264 147 104 98 87 61 56 55 54 52 50 48 46 65 63 60 60.1 days
Fixed Asset Turnover snapshot only 1.855
Cash Velocity snapshot only 1.148
Capital Intensity snapshot only 2.415
Growth (YoY)
Metric Trend 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 4.2% 1.8% 92.7% 46.2% 32.9% 22.5% 15.4% 12.1% 12.7% 12.5% 10.7% 9.5% 11.3% 11.33%
Net Income -7.4% -1.7% -50.2% 0.1% 12.2% 12.8% 13.2% 11.0% 9.6% 20.3% 12.3% 21.3% 33.5% 33.51%
EPS -49.0% 51.7% 0.9% 3.1% 15.0% 17.8% 18.2% 15.9% 14.4% 22.8% 15.3% 24.4% 36.5% 36.52%
FCF -4.1% -2.1% -48.4% -67.0% -19.3% 4.3% -7.4% 37.8% 2.1% 28.7% 26.1% 35.7% 1.3% 1.35%
EBITDA -17.7% -4.9% -1.4% -48.3% 0.5% 9.3% 13.7% 22.5% 19.8% 30.3% 32.1% 33.0% 48.8% 48.80%
Op. Income -6.2% -2.6% -60.0% -9.6% 1.5% 6.1% 3.4% 7.5% 10.0% 26.8% 31.6% 34.6% 47.0% 46.96%
OCF Growth snapshot only 2.98%
Asset Growth snapshot only -9.72%
Equity Growth snapshot only -14.81%
Debt Growth snapshot only -13.31%
Shares Change snapshot only 4.74%
Growth (CAGR)
Metric Trend 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 97.9% 57.3% 35.0% 21.5% 18.6% 18.58%
Revenue 5Y
EPS 3Y
EPS 5Y
Net Income 3Y
Net Income 5Y
EBITDA 3Y
EBITDA 5Y
Gross Profit 3Y 1.3% 84.1% 58.0% 40.7% 33.6% 33.64%
Gross Profit 5Y
Op. Income 3Y
Op. Income 5Y
FCF 3Y
FCF 5Y
OCF 3Y
OCF 5Y
Assets 3Y 20.7% 20.7% -8.3% -8.3% -8.3% -8.28%
Assets 5Y
Equity 3Y 68.9% 68.9% -12.0% -12.0% -12.0% -12.03%
Book Value 3Y -7.9% -8.2% -25.7% -15.7% -15.9% -15.85%
Dividend 3Y
Growth Quality
Metric Trend 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 0.94 0.93 0.92 0.94 0.89 0.89 0.89 0.92 0.97 0.969
Earnings Stability 0.63 0.57 0.36 0.76 0.39 0.16 0.02 0.85 0.08 0.076
Margin Stability 0.80 0.81 0.81 0.82 0.81 0.81 0.81 0.82 0.86 0.856
Rev. Growth Consistency 0.00 0.00 0.00 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 1.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.00 1.00 1.00 1.00 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
Earnings Persistence 0.95 0.95 0.95 0.96 0.96 0.92 0.95 0.91 0.87 0.866
Earnings Smoothness
ROE Trend -0.03 0.16 -0.05 -0.01 0.00 0.03 -0.00 0.02 0.06 0.057
Gross Margin Trend 0.14 0.11 0.09 0.06 0.05 0.07 0.07 0.06 0.07 0.070
FCF Margin Trend 0.05 0.09 0.10 0.21 0.09 0.22 0.16 0.25 0.55 0.547
Sustainable Growth Rate
Internal Growth Rate
Cash Flow Quality
Metric Trend 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 0.60 0.40 0.43 0.35 0.37 0.47 0.46 0.64 0.44 0.40 0.36 0.18 0.31 0.13 0.12 -0.07 -0.92 -0.916
FCF/OCF 1.27 1.25 1.27 1.30 1.27 1.21 1.17 1.17 1.43 1.59 1.84 2.91 2.22 4.45 4.78 -6.29 0.39 0.390
FCF/Net Income snapshot only -0.358
CapEx/Revenue 10.9% 9.8% 12.4% 11.4% 10.7% 9.7% 6.7% 8.0% 13.7% 16.0% 19.2% 20.4% 21.6% 21.3% 22.3% 21.2% 19.3% 19.26%
CapEx/Depreciation snapshot only 1.632
Accruals Ratio -0.02 -0.09 -0.08 -0.12 -0.18 -0.15 -0.11 -0.07 -0.11 -0.11 -0.12 -0.15 -0.13 -0.14 -0.16 -0.17 -0.26 -0.260
Sloan Accruals snapshot only -0.156
Cash Flow Adequacy snapshot only 1.640
Dividends & Buybacks
Metric Trend 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% 0.00%
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
Payout Ratio
FCF Payout Ratio 0.0% 0.00%
Total Payout Ratio
Div. Increase Streak
Chowder Number
Buyback Yield 0.0% 0.0% 0.5% 0.5% 0.5% 0.7% 0.5% 0.7% 0.9% 1.5% 1.4% 1.9% 1.2% 1.4% 0.0% 0.2% 0.2% 0.24%
Net Buyback Yield -4.3% -4.8% -1.6% -1.3% 0.3% 0.7% 0.5% 0.7% 0.9% 1.5% 1.4% 1.9% 1.2% 1.4% 0.0% -0.1% -0.3% -0.27%
Total Shareholder Return -4.3% -4.8% -1.6% -1.3% 0.3% 0.7% 0.5% 0.7% 0.9% 1.5% 1.4% 1.9% 1.2% 1.4% 0.0% -0.1% -0.3% -0.27%
DuPont Factors
Metric Trend 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) 1.01 1.01 1.02 1.01 1.01 1.01 1.01 1.01 1.01 1.01 1.01 1.01 1.01 1.01 1.02 1.03 1.03 1.029
Interest Burden (EBT/EBIT) 1.13 1.33 1.18 1.09 1.04 0.95 0.94 0.90 0.89 0.85 0.84 0.86 0.88 0.92 1.04 0.99 1.06 1.063
EBIT Margin -0.59 -0.74 -0.90 -0.99 -1.03 -1.01 -0.89 -0.82 -0.81 -0.81 -0.75 -0.68 -0.65 -0.53 -0.48 -0.42 -0.32 -0.315
Asset Turnover 0.08 0.16 0.12 0.17 0.26 0.29 0.24 0.26 0.27 0.27 0.30 0.31 0.32 0.33 0.37 0.37 0.39 0.393
Equity Multiplier 3.71 3.71 1.27 1.27 1.62 1.62 1.29 1.29 1.29 1.29 1.33 1.33 1.33 1.33 1.39 1.39 1.39 1.392
Per Share
Metric Trend 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) $-0.43 $-1.31 $-0.61 $-0.58 $-0.64 $-0.63 $-0.60 $-0.56 $-0.55 $-0.52 $-0.49 $-0.47 $-0.47 $-0.40 $-0.42 $-0.35 $-0.30 $-0.30
Book Value/Share $2.28 $2.28 $3.64 $2.45 $2.44 $2.42 $2.13 $2.12 $2.09 $2.03 $1.81 $1.80 $1.78 $1.77 $1.49 $1.47 $1.45 $0.59
Tangible Book/Share $0.03 $0.03 $2.92 $1.97 $1.95 $1.94 $1.62 $1.60 $1.59 $1.54 $1.17 $1.16 $1.15 $1.14 $0.94 $0.92 $0.91 $0.91
Revenue/Share $0.65 $1.32 $0.56 $0.53 $0.59 $0.65 $0.71 $0.75 $0.76 $0.76 $0.77 $0.79 $0.81 $0.82 $0.82 $0.83 $0.86 $0.97
FCF/Share $-0.33 $-0.66 $-0.33 $-0.26 $-0.30 $-0.36 $-0.32 $-0.42 $-0.34 $-0.33 $-0.33 $-0.25 $-0.32 $-0.23 $-0.23 $-0.15 $0.11 $0.18
OCF/Share $-0.26 $-0.53 $-0.26 $-0.20 $-0.24 $-0.30 $-0.27 $-0.36 $-0.24 $-0.21 $-0.18 $-0.08 $-0.14 $-0.05 $-0.05 $0.02 $0.27 $0.42
Cash/Share $1.51 $1.51 $2.75 $1.86 $1.84 $1.83 $1.51 $1.50 $1.49 $1.44 $1.04 $1.04 $1.03 $1.02 $0.77 $0.76 $0.75 $2.02
EBITDA/Share $-0.14 $-0.50 $-0.32 $-0.35 $-0.48 $-0.53 $-0.51 $-0.50 $-0.46 $-0.45 $-0.41 $-0.37 $-0.35 $-0.30 $-0.27 $-0.24 $-0.17 $-0.17
Debt/Share $3.48 $3.48 $0.00 $0.00 $0.00 $0.00 $0.08 $0.08 $0.08 $0.08 $0.09 $0.09 $0.09 $0.08 $0.07 $0.07 $0.07 $0.07
Net Debt/Share $1.97 $1.97 $-2.75 $-1.86 $-1.84 $-1.83 $-1.43 $-1.42 $-1.41 $-1.36 $-0.96 $-0.95 $-0.94 $-0.93 $-0.70 $-0.69 $-0.68 $-0.68
Per Employee
Metric Trend 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
Employee Count snapshot only 1,000
Revenue/Employee snapshot only $262471.00
Income/Employee snapshot only $-90455.00
EBITDA/Employee snapshot only $-51729.00
FCF/Employee snapshot only $32356.00
Assets/Employee snapshot only $633796.00
Market Cap/Employee snapshot only $1900807.52
Academic Models
Metric Trend 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 3.554
Altman Z-Prime snapshot only 4.960
Piotroski F-Score 2 2 2 2 4 4 3 3 4 3 4 3 4 4 4 5 5 5
Beneish M-Score -3.11 -3.03 -3.06 -2.89 -3.05 -3.03 -2.81 -2.93 -2.89 -3.01 -3.07 -3.07 -3.51 -3.506
Ohlson O-Score snapshot only -8.333
ROIC (Greenblatt) snapshot only -27.42%
Net-Net WC snapshot only $0.36
EVA snapshot only $-88759550.00
Credit
Metric Trend 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 A+
Credit Score 18.98 18.98 55.06 64.05 63.93 65.28 61.85 56.76 56.79 46.30 41.14 40.59 45.14 45.51 64.55 45.83 75.89 75.888
Credit Grade snapshot only 5
Credit Trend snapshot only 30.752
Implied Spread (bps) snapshot only 125.000
Industry Credit Rank snapshot only 68
Sector Credit Rank snapshot only 64

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