— Know what they know.
Not Investment Advice

PX NYSE

P10, Inc.
1W: -0.3% 1M: -5.8% 3M: -32.3% YTD: -28.4% 1Y: -25.5% 3Y: -23.9%
$7.55
Last traded 2026-04-10 — delisted
NYSE · Financial Services · Asset Management · $829.7M mcap · 82M float · 0.814% daily turnover · Short 73% 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.

WEAK EDGE
48.5 / 100
NoneWeakNarrowWide
Primary source: Network Effects  ·  ROIC: 2.6%  ·  5Y Avg: 0.5%
Cost Advantage
56
Intangibles
52
Switching Cost
46
Network Effect
58
Scale
27
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. PX shows a Weak competitive edge (48.5/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Network Effects. ROIC of 2.6% suggests modest returns relative to capital deployed.

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
$20
Avg Target
$20
High
Based on 3 analyst ratings (12 mo)
Analyst Recommendations
Strong Buy: 0Buy: 4Hold: 3Sell: 1Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$20.00
Analysts3
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-01-20 Oppenheimer $22 $25 +3 +128.1% $10.96
2025-11-07 Oppenheimer $13 $22 +9 +106.2% $10.67
2025-10-08 Barclays $12 $13 +1 +18.7% $10.95
2024-10-10 Morgan Stanley Michael Cyprys $16 $12 -4 +7.9% $11.12
2024-10-07 Barclays Benjamin Budish Initiated $12 +8.6% $11.05
2024-08-12 Stephens John Campbell Initiated $12 +29.0% $9.30
2024-07-08 Oppenheimer Chris Kotowski Initiated $13 +55.7% $8.35
2022-04-20 Morgan Stanley Initiated $16 +33.2% $12.01

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.

63 Grade A
Profitability
59
Balance Sheet
51
Earnings Quality
68
Growth
76
Value
91
Momentum
100
Safety
15
Cash Flow
67
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. PX scores highest in Momentum (100/100) and lowest in Safety (15/100). An overall grade of A places PX among the highest-quality companies in its peer group.

Risk & Quality Signals

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

Altman Z-Score
0.44
Distress Zone
Piotroski F-Score
7/9
Beneish M-Score
32.45
Possible Manipulator
Ohlson O-Score
-8.85
Bankruptcy prob: 0.0%
Low Risk
Credit Rating
BB
Score: 43.1/100
Trend: Deteriorating
Earnings Quality
100/100
OCF/NI: 1.96x
Accruals: -3.4%
The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. PX scores 0.44, 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. PX scores 7/9, signaling strong financial health across all three dimensions. 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. PX's score of 32.45 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. PX'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. PX receives an estimated rating of BB (score: 43.1/100), with a deteriorating trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). PX's score of 100/100 is high — cash flows strongly support reported earnings.

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
38.64x
PEG
0.09x
P/S
2.13x
P/B
2.58x
P/FCF
0.54x
P/OCF
0.28x
EV/EBITDA
6.88x
EV/Revenue
2.54x
EV/EBIT
9.79x
EV/FCF
14.32x
Earnings Yield
182.39%
FCF Yield
186.79%
Shareholder Yield
250.79%
Graham Number
$311.67
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. At 38.6x earnings, PX commands a growth premium. An earnings yield of 182.4% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $311.67 per share, suggesting a potential 4028% margin of safety at the current price.

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
0.748
NI / EBT
×
Interest Burden
0.893
EBT / EBIT
×
EBIT Margin
0.259
EBIT / Rev
×
Asset Turnover
0.205
Rev / Assets
×
Equity Multiplier
2.272
Assets / Equity
=
ROE
8.0%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. PX's ROE of 8.0% is driven by a balanced combination of operating margin, asset efficiency, and leverage.

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
320.82%
Fair P/E
650.15x
Intrinsic Value
$8608.89
Price/Value
0.00x
Margin of Safety
99.92%
Premium
-99.92%
Assessment
Undervalued
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with PX's realized 320.8% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $8608.89, PX appears undervalued with a 100% margin of safety. The adjusted fair P/E of 650.1x compares to the current market P/E of 38.6x.

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 1121 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$7.08
Median 1Y
$5.92
5th Pctile
$3.23
95th Pctile
$10.82
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 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 0.4% 2.4% 5.2% 6.6% 7.4% 5.6% 3.2% -0.4% -1.8% -0.7% 0.6% 3.2% 5.1% 5.0% 4.0% 4.2% 8.0% 8.0% 8.05%
ROA 0.2% 1.4% 3.0% 3.9% 3.9% 2.9% 1.7% -0.2% -0.9% -0.3% 0.3% 1.5% 2.2% 2.1% 1.7% 1.8% 3.5% 3.5% 3.54%
ROIC 1.7% 20.8% 8.2% 8.9% 5.3% 4.9% 4.4% 2.5% 2.5% -3.4% 0.9% 3.8% 6.8% 7.0% 7.5% 8.0% 2.6% 2.6% 2.64%
ROCE -0.5% 1.6% 4.5% 6.3% 5.7% 4.8% 3.9% 2.4% 2.7% 3.8% 4.9% 6.4% 6.7% 6.5% 5.9% 6.2% 3.3% 3.2% 3.25%
Gross Margin 63.5% 57.3% 61.9% 52.0% 41.7% 37.7% 41.9% 28.4% 36.3% 43.9% 49.0% 42.7% 53.6% 45.2% 55.8% 44.3% 48.1% 48.7% 48.70%
Operating Margin 26.7% 26.8% 33.7% 20.5% 9.9% 8.5% 16.5% 0.6% 8.5% 18.3% 23.7% 11.9% 26.9% 16.6% 24.4% 14.1% 23.0% 26.2% 26.18%
Net Margin 3.3% 18.0% 23.9% 11.2% 8.0% 1.1% 2.8% -14.3% -1.7% 7.6% 9.8% 1.9% 6.2% 6.7% 4.7% 2.8% 17.5% 23.6% 23.64%
EBITDA Margin 11.2% 42.1% 48.8% 33.5% 25.0% 21.6% 27.2% 10.3% 21.0% 29.4% 33.6% 21.5% 24.9% 25.2% 26.0% 23.4% 37.1% 26.2% 26.18%
FCF Margin 18.1% 17.5% 22.6% 27.5% 30.4% 34.4% 29.0% 26.2% 19.1% 14.6% 24.0% 25.9% 32.5% 26.7% 19.1% 7.5% 17.5% 17.7% 17.70%
OCF Margin 18.2% 17.9% 23.2% 28.2% 31.1% 35.2% 29.7% 26.8% 19.7% 15.1% 24.8% 27.4% 34.1% 28.6% 21.3% 9.2% 33.7% 34.0% 33.96%
ROE 3Y Avg snapshot only 2.87%
ROE 5Y Avg snapshot only 3.31%
ROA 3Y Avg snapshot only 1.19%
ROIC Economic snapshot only 2.44%
Cash ROA snapshot only 3.52%
Cash ROIC snapshot only 5.07%
CROIC snapshot only 2.64%
NOPAT Margin snapshot only 17.68%
Pretax Margin snapshot only 23.11%
R&D / Revenue snapshot only 0.39%
SGA / Revenue snapshot only 9.68%
SBC / Revenue snapshot only 0.35%
Valuation
Metric Trend 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 910.33 151.09 62.88 46.99 42.70 54.82 107.12 -934.02 -162.07 -371.64 397.62 101.92 80.08 76.20 82.59 83.22 2.99 0.55 38.637
P/S Ratio 30.06 15.80 9.48 6.60 6.29 5.68 5.93 5.54 4.78 4.03 3.85 4.58 5.05 4.65 4.02 4.23 0.51 0.09 2.126
P/B Ratio 3.47 3.56 3.25 3.10 3.17 3.07 3.44 3.34 3.00 2.62 2.59 3.26 4.32 4.00 3.47 3.68 0.12 0.02 2.582
P/FCF 166.01 90.13 41.87 23.95 20.71 16.50 20.47 21.14 25.01 27.55 16.03 17.70 15.56 17.44 21.01 56.34 2.93 0.54 0.535
P/OCF 164.99 88.16 40.84 23.44 20.22 16.13 19.98 20.65 24.24 26.67 15.55 16.73 14.83 16.26 18.88 45.95 1.52 0.28 0.279
EV/EBITDA 305.78 68.32 31.94 22.47 21.22 22.48 27.04 32.00 29.49 23.13 20.42 21.20 22.01 21.26 20.21 20.67 8.02 6.88 6.883
EV/Revenue 34.17 17.91 10.86 7.61 7.74 7.04 7.19 6.75 5.94 5.15 4.93 5.60 5.97 5.57 4.93 5.14 2.95 2.54 2.535
EV/EBIT -528.53 177.27 57.69 39.25 34.13 39.32 53.00 84.02 76.64 48.61 37.33 34.15 32.86 31.63 31.03 31.34 11.34 9.79 9.790
EV/FCF 188.67 102.15 47.97 27.62 25.49 20.44 24.83 25.77 31.06 35.18 20.52 21.64 18.40 20.87 25.76 68.39 16.92 14.32 14.324
Earnings Yield 0.1% 0.7% 1.6% 2.1% 2.3% 1.8% 0.9% -0.1% -0.6% -0.3% 0.3% 1.0% 1.2% 1.3% 1.2% 1.2% 33.5% 1.8% 1.82%
FCF Yield 0.6% 1.1% 2.4% 4.2% 4.8% 6.1% 4.9% 4.7% 4.0% 3.6% 6.2% 5.6% 6.4% 5.7% 4.8% 1.8% 34.1% 1.9% 1.87%
PEG Ratio snapshot only 0.091
EV/OCF snapshot only 7.466
EV/Gross Profit snapshot only 5.265
Acquirers Multiple snapshot only 11.028
Shareholder Yield snapshot only 2.51%
Graham Number snapshot only $311.67
Leverage & Solvency
Metric Trend 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 0.56 0.56 0.56 0.56 2.18 2.18 2.18 2.18 0.86 0.86 0.86 0.86 2.84 2.84 2.84 2.84 0.88 0.88 0.877
Quick Ratio 0.56 0.56 0.56 0.56 2.18 2.18 2.18 2.18 0.86 0.86 0.86 0.86 2.84 2.84 2.84 2.84 0.74 0.74 0.742
Debt/Equity 0.58 0.58 0.58 0.58 0.78 0.78 0.78 0.78 0.80 0.80 0.80 0.80 0.98 0.98 0.98 0.98 0.71 0.71 0.706
Net Debt/Equity 0.47 0.47 0.47 0.47 0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.73 0.79 0.79 0.79 0.79 0.57 0.57 0.573
Debt/Assets 0.34 0.34 0.34 0.34 0.37 0.37 0.37 0.37 0.37 0.37 0.37 0.37 0.39 0.39 0.39 0.39 0.31 0.31 0.311
Debt/EBITDA 44.75 9.79 4.95 3.63 4.26 4.63 5.07 6.16 6.37 5.56 4.95 4.28 4.23 4.36 4.65 4.54 8.16 8.15 8.153
Net Debt/EBITDA 36.73 8.04 4.06 2.98 3.98 4.33 4.74 5.76 5.74 5.02 4.47 3.86 3.39 3.50 3.73 3.64 6.63 6.63 6.626
Interest Coverage -0.51 1.26 2.94 3.26 4.73 2.86 1.80 0.94 0.86 1.18 1.48 1.85 2.11 2.01 1.77 1.82 115.77 315.20 315.202
Equity Multiplier 1.71 1.71 1.71 1.71 2.10 2.10 2.10 2.10 2.16 2.16 2.16 2.16 2.51 2.51 2.51 2.51 2.27 2.27 2.270
Cash Ratio snapshot only 0.333
Debt Service Coverage snapshot only 448.311
Cash to Debt snapshot only 0.187
FCF to Debt snapshot only 0.059
Defensive Interval snapshot only 1660.8 days
Efficiency & Turnover
Metric Trend 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 0.07 0.13 0.20 0.27 0.26 0.28 0.30 0.32 0.29 0.30 0.31 0.33 0.35 0.35 0.35 0.35 0.20 0.20 0.205
Inventory Turnover 4.53 4.54 4.535
Receivables Turnover 15.99 31.15 47.53 65.05 20.44 21.88 23.51 24.43 13.01 13.48 13.95 14.77 11.20 11.26 11.32 11.38 3.41 3.41 3.413
Payables Turnover 41.49 87.61 132.03 191.84 63.31 74.82 87.24 99.45 17.50 17.67 17.66 17.70 6.86 6.86 6.68 6.67 3.28 3.28 3.281
DSO 23 12 8 6 18 17 16 15 28 27 26 25 33 32 32 32 107 107 107.0 days
DIO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 81 80 80.5 days
DPO 9 4 3 2 6 5 4 4 21 21 21 21 53 53 55 55 111 111 111.2 days
Cash Conversion Cycle 14 8 5 4 12 12 11 11 7 6 6 4 -21 -21 -22 -23 76 76 76.2 days
Fixed Asset Turnover snapshot only 0.318
Operating Cycle snapshot only 187.4 days
Cash Velocity snapshot only 1.778
Capital Intensity snapshot only 9.660
Growth (YoY)
Metric Trend 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 3.3% 1.4% 68.1% 27.7% 21.9% 18.0% 13.7% 15.8% 22.6% 18.9% 15.6% 9.8% 29.3% 29.2% 29.16%
Net Income 18.4% 1.4% -38.3% -1.1% -1.2% -1.1% -80.1% 9.8% 3.6% 7.7% 4.8% 24.3% 81.4% 84.3% 84.34%
EPS 15.4% 1.3% -39.7% -1.1% -1.3% -1.1% -79.5% 9.6% 3.5% 7.9% 4.9% 25.8% 20.2% 85.8% 85.83%
FCF 6.3% 3.7% 1.2% 21.4% -23.2% -49.9% -5.7% 14.4% 1.1% 1.2% -8.0% -68.1% 15.3% 19.0% 19.00%
EBITDA 13.2% 1.9% 31.5% -20.5% -32.7% -16.2% 3.2% 45.0% 65.2% 40.1% 16.8% 3.4% 40.1% 41.4% 41.40%
Op. Income 2.6% 54.3% -21.0% -57.1% -51.8% -23.3% 10.9% 1.0% 1.9% 1.1% 74.9% 45.0% 32.9% 33.6% 33.58%
OCF Growth snapshot only 34.79%
Asset Growth snapshot only 98.87%
Equity Growth snapshot only 109.22%
Debt Growth snapshot only 78.29%
Shares Change snapshot only -1.72%
Dividend Growth snapshot only 44.59%
Growth (CAGR)
Metric Trend 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 86.6% 49.7% 30.2% 17.5% 2.6% 2.5% 2.49%
Revenue 5Y
EPS 3Y 1.2% 25.8% -10.1% -15.3% 1.4% 3.2% 3.21%
EPS 5Y
Net Income 3Y 1.3% 25.1% -10.6% -16.2% 2.7% 3.1% 3.13%
Net Income 5Y
EBITDA 3Y 1.5% 49.6% 16.6% 6.0% 2.6% 2.7% 2.68%
EBITDA 5Y
Gross Profit 3Y 69.5% 38.4% 21.5% 11.4% 2.5% 2.5% 2.50%
Gross Profit 5Y
Op. Income 3Y 70.7% 35.9% 15.3% 7.9% 2.6% 2.8% 2.83%
Op. Income 5Y
FCF 3Y 1.3% 72.2% 23.2% -23.8% 2.0% 1.8% 1.79%
FCF 5Y
OCF 3Y 1.3% 74.9% 26.6% -19.0% 2.7% 2.4% 2.44%
OCF 5Y
Assets 3Y 8.7% 8.7% 8.7% 8.7% 3.7% 3.7% 3.72%
Assets 5Y
Equity 3Y -4.2% -4.2% -4.2% -4.2% 3.6% 3.6% 3.60%
Book Value 3Y -9.1% -3.7% -3.6% -3.2% 1.9% 3.7% 3.68%
Dividend 3Y -3.7% 1.6% 1.9% 2.6% 1.3% 2.6% 2.64%
Growth Quality
Metric Trend 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 0.91 0.92 0.92 0.99 0.91 0.92 0.94 0.98 0.61 0.61 0.608
Earnings Stability 0.05 0.24 0.99 0.25 0.01 0.00 0.23 0.04 0.50 0.50 0.500
Margin Stability 0.73 0.77 0.76 0.77 0.77 0.81 0.81 0.81 0.85 0.89 0.890
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 1.00 1.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.00 1.00 1.000
FCF Positive Streak 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Earnings Persistence 0.20 0.20 0.50 0.20 0.20 0.20 0.50 0.50 0.50 0.50 0.500
Earnings Smoothness 0.00 0.19 0.53 0.00 0.00 0.78 0.00 0.00 0.000
ROE Trend -0.06 -0.05 -0.04 0.00 0.03 0.03 0.02 0.03 0.02 0.02 0.018
Gross Margin Trend -0.22 -0.16 -0.12 -0.05 0.03 0.05 0.08 0.10 0.06 0.05 0.053
FCF Margin Trend -0.05 -0.11 -0.02 -0.01 0.08 0.02 -0.07 -0.19 -0.08 -0.03 -0.030
Sustainable Growth Rate -0.0% 2.0% 3.9% 4.4% 4.7% 2.0% -0.4% -3.3% -0.8% 0.9% 0.7% -0.4% -0.2% 4.3% 4.4% 4.37%
Internal Growth Rate 1.2% 2.3% 2.6% 2.6% 1.1% 0.4% 0.3% 1.9% 2.0% 1.96%
Cash Flow Quality
Metric Trend 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 5.52 1.71 1.54 2.00 2.11 3.40 5.36 -45.22 -6.69 -13.94 25.57 6.09 5.40 4.69 4.38 1.81 1.97 1.96 1.965
FCF/OCF 0.99 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.97 0.97 0.97 0.95 0.95 0.93 0.90 0.82 0.52 0.52 0.521
FCF/Net Income snapshot only 1.024
OCF/EBITDA snapshot only 0.922
CapEx/Revenue 0.1% 0.4% 0.6% 0.6% 0.7% 0.8% 0.7% 0.6% 0.6% 0.5% 0.7% 1.5% 1.6% 1.9% 2.2% 1.7% 16.3% 16.3% 16.26%
CapEx/Depreciation snapshot only 1.517
Accruals Ratio -0.01 -0.01 -0.02 -0.04 -0.04 -0.07 -0.07 -0.09 -0.07 -0.05 -0.07 -0.08 -0.10 -0.08 -0.06 -0.01 -0.03 -0.03 -0.034
Sloan Accruals snapshot only -0.067
Cash Flow Adequacy snapshot only 1.405
Earnings Quality Score snapshot only 1.000
Dividends & Buybacks
Metric Trend 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 0.1% 0.1% 0.4% 0.7% 0.8% 1.2% 1.1% 1.1% 1.3% 1.5% 1.5% 1.2% 1.0% 1.1% 1.3% 1.3% 15.4% 83.4% 1.82%
Dividend/Share $0.02 $0.01 $0.04 $0.07 $0.09 $0.11 $0.12 $0.12 $0.13 $0.12 $0.13 $0.13 $0.13 $0.13 $0.13 $0.14 $1.52 $6.06 $0.15
Payout Ratio 1.1% 17.1% 25.0% 33.1% 36.0% 63.6% 1.1% 6.1% 1.2% 82.8% 85.6% 1.1% 1.1% 46.1% 45.7% 45.74%
FCF Payout Ratio 19.3% 10.2% 16.6% 16.9% 17.5% 19.1% 21.6% 23.4% 32.1% 41.3% 24.5% 21.7% 16.1% 19.6% 27.7% 71.1% 45.3% 44.7% 44.66%
Total Payout Ratio 1.1% 17.1% 25.0% 45.3% 1.1% 1.8% 3.4% 29.2% 6.5% 4.5% 3.9% 5.8% 5.3% 1.4% 1.4% 1.38%
Div. Increase Streak 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Chowder Number 5.61 7.80 1.80 0.69 0.42 0.10 0.09 0.07 0.05 0.04 0.05 0.06 45.01 45.43 45.425
Buyback Yield 0.0% 0.0% 0.0% 0.3% 1.8% 2.2% 2.1% 1.9% 1.6% 4.7% 5.8% 5.2% 4.5% 4.0% 5.8% 5.1% 31.3% 1.7% 1.67%
Net Buyback Yield 0.0% 0.0% 0.0% 0.3% 1.8% 2.2% 2.1% 1.9% 1.6% 4.7% 5.8% 5.2% 4.5% 4.0% 5.8% 5.1% 31.3% 1.7% 1.67%
Total Shareholder Return 0.1% 0.1% 0.4% 1.0% 2.6% 3.3% 3.1% 3.0% 2.9% 6.2% 7.3% 6.4% 5.6% 5.1% 7.1% 6.3% 46.7% 2.5% 2.51%
DuPont Factors
Metric Trend 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) -0.17 5.08 1.21 1.04 0.82 0.89 0.92 1.10 2.27 -0.67 0.23 0.60 0.66 0.69 0.70 0.69 0.74 0.75 0.748
Interest Burden (EBT/EBIT) 2.95 0.20 0.66 0.69 0.79 0.65 0.44 -0.07 -0.17 0.15 0.32 0.46 0.53 0.50 0.44 0.45 0.88 0.89 0.893
EBIT Margin -0.06 0.10 0.19 0.19 0.23 0.18 0.14 0.08 0.08 0.11 0.13 0.16 0.18 0.18 0.16 0.16 0.26 0.26 0.259
Asset Turnover 0.07 0.13 0.20 0.27 0.26 0.28 0.30 0.32 0.29 0.30 0.31 0.33 0.35 0.35 0.35 0.35 0.20 0.20 0.205
Equity Multiplier 1.71 1.71 1.71 1.71 1.91 1.91 1.91 1.91 2.13 2.13 2.13 2.13 2.33 2.33 2.33 2.33 2.27 2.27 2.272
Per Share
Metric Trend 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) $0.01 $0.08 $0.17 $0.21 $0.24 $0.18 $0.10 $-0.01 $-0.06 $-0.02 $0.02 $0.10 $0.16 $0.15 $0.12 $0.13 $3.29 $13.24 $13.24
Book Value/Share $3.84 $3.25 $3.27 $3.25 $3.23 $3.17 $3.17 $3.38 $3.32 $3.14 $3.21 $3.23 $2.88 $2.91 $2.92 $2.95 $81.60 $326.04 $3.68
Tangible Book/Share $-1.48 $-1.25 $-1.26 $-1.25 $-2.18 $-2.14 $-2.14 $-2.28 $-2.09 $-1.98 $-2.03 $-2.04 $-2.13 $-2.15 $-2.16 $-2.18 $-3.31 $-13.24 $-13.24
Revenue/Share $0.44 $0.73 $1.12 $1.53 $1.63 $1.71 $1.84 $2.04 $2.08 $2.04 $2.16 $2.30 $2.46 $2.50 $2.52 $2.56 $19.16 $76.62 $2.78
FCF/Share $0.08 $0.13 $0.25 $0.42 $0.49 $0.59 $0.53 $0.53 $0.40 $0.30 $0.52 $0.60 $0.80 $0.67 $0.48 $0.19 $3.35 $13.56 $0.37
OCF/Share $0.08 $0.13 $0.26 $0.43 $0.51 $0.60 $0.55 $0.55 $0.41 $0.31 $0.54 $0.63 $0.84 $0.71 $0.54 $0.24 $6.46 $26.02 $0.41
Cash/Share $0.40 $0.34 $0.34 $0.34 $0.16 $0.16 $0.16 $0.17 $0.26 $0.25 $0.25 $0.26 $0.56 $0.57 $0.57 $0.57 $10.79 $43.10 $0.27
EBITDA/Share $0.05 $0.19 $0.38 $0.52 $0.59 $0.54 $0.49 $0.43 $0.42 $0.45 $0.52 $0.61 $0.67 $0.65 $0.62 $0.64 $7.06 $28.22 $28.22
Debt/Share $2.22 $1.88 $1.89 $1.88 $2.53 $2.48 $2.48 $2.65 $2.67 $2.52 $2.58 $2.60 $2.83 $2.85 $2.87 $2.89 $57.58 $230.08 $230.08
Net Debt/Share $1.82 $1.54 $1.55 $1.54 $2.37 $2.32 $2.32 $2.48 $2.40 $2.28 $2.33 $2.34 $2.27 $2.29 $2.30 $2.32 $46.80 $186.98 $186.98
Academic Models
Metric Trend 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 0.445
Altman Z-Prime snapshot only 0.681
Piotroski F-Score 4 4 4 4 7 7 6 6 5 6 7 7 8 9 9 9 5 7 7
Beneish M-Score -0.76 -0.84 -0.86 -0.58 -2.31 -2.40 -2.55 -2.72 -2.75 -2.54 -2.51 -2.18 88.30 32.45 32.446
Ohlson O-Score snapshot only -8.854
Net-Net WC snapshot only $-287.72
EVA snapshot only $-4428526227.35
Credit
Metric Trend 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 BB
Credit Score 22.28 32.49 36.98 44.97 52.55 51.25 46.68 41.90 25.88 29.75 31.67 41.01 52.27 53.51 47.74 47.39 41.14 43.12 43.115
Credit Grade snapshot only 12
Credit Trend snapshot only -10.397
Implied Spread (bps) snapshot only 475.000
Industry Credit Rank snapshot only 41
Sector Credit Rank snapshot only 24

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