— Know what they know.
Not Investment Advice

RNA NASDAQ

Atrium Therapeutics, Inc.
1W: -1.7% 1M: -4.5% 3M: -82.1% YTD: -81.9% 1Y: -56.9% 3Y: +15.9% 5Y: -33.5%
$13.09
+0.05 (+0.38%)
 
Weekly Expected Move ±5.8%
$12 $12 $13 $14 $15
NASDAQ · Healthcare · Biotechnology · Alpha Radar Sell · Power 39 · $223.9M mcap · 16M float · 4.65% daily turnover · Short 41% 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
50.1 / 100
NoneWeakNarrowWide
Primary source: Switching Costs  ·  ROIC: 569.0%
Cost Advantage
41
Intangibles
55
Switching Cost
61
Network Effect
59
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. RNA shows a Weak competitive edge (50.1/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Switching Costs. ROIC of 569.0% 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
$25
Low
$25
Avg Target
$25
High
Based on 1 analyst since May 14, 2026 earnings
Analyst Recommendations
Strong Buy: 0Buy: 7Hold: 9Sell: 0Strong Sell: 0
Rating Summary
ConsensusHold
Avg Target$25.00
Analysts1
Consensus Change History
DateFieldFromTo
2026-03-19 _new_coverage None ADDED
2026-03-17 _lost_coverage EXISTED None
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-05-15 Leerink Partners Initiated $25 +88.4% $13.27

Financial Rating

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

C+
May 22, 2026
DCF
1
ROE
1
ROA
1
D/E
4
P/E
1
P/B
4
The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. RNA receives an overall rating of C+. Strongest factors: D/E (4/5), P/B (4/5). Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), P/E (1/5).
Rating Change History
DateFromTo
2026-05-15 C C+
2026-04-23 D+ C
2026-04-01 C- D+
2026-02-23 C C-
2026-02-17 C- C
2026-02-12 C C-

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.

29 Grade D
Profitability
20
Balance Sheet
86
Earnings Quality
80
Growth
65
Value
41
Momentum
61
Safety
0
Cash Flow
30
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. RNA scores highest in Balance Sheet (86/100) and lowest in Safety (0/100). 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
-1.81
Distress Zone
Piotroski F-Score
2/9
Beneish M-Score
5.26
Possible Manipulator
Ohlson O-Score
5.27
Bankruptcy prob: 99.5%
High Risk
Credit Rating
BB
Score: 43.7/100
Trend: Deteriorating
Earnings Quality
OCF/NI: 1.02x
Accruals: 1.1%
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. RNA scores -1.81, 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. RNA scores 2/9, 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. RNA's score of 5.26 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. RNA's implied 99.5% bankruptcy probability signals significant financial distress. 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. RNA receives an estimated rating of BB (score: 43.7/100), with a deteriorating trend.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
-3.46x
PEG
-0.03x
P/S
10.93x
P/B
0.96x
P/FCF
-0.55x
P/OCF
EV/EBITDA
0.09x
EV/Revenue
-1.02x
EV/EBIT
0.09x
EV/FCF
0.09x
Earnings Yield
-173.35%
FCF Yield
-182.09%
Shareholder Yield
0.00%
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. RNA 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
1.000
NI / EBT
×
Interest Burden
0.965
EBT / EBIT
×
EBIT Margin
-11.161
EBIT / Rev
×
Asset Turnover
0.040
Rev / Assets
×
Equity Multiplier
1.129
Assets / Equity
=
ROE
-48.6%
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. RNA's ROE of -48.6% is driven by Asset Turnover (0.040), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.00 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 1493 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$13.09
Median 1Y
$7.06
5th Pctile
$1.33
95th Pctile
$38.21
Ann. Volatility
98.7%
Analyst Target
$25.00
25th–75th percentile 5th–95th percentile Median path Historical Analyst target
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 -64.7% -79.5% -34.3% -37.3% -43.0% -47.1% -36.3% -40.1% -40.3% -42.2% -39.3% -42.4% -46.8% -52.0% -33.5% -38.3% -47.3% -57.1% -60.7% -48.6% -48.58%
ROA -36.2% -44.4% -31.0% -33.7% -38.8% -42.6% -32.6% -36.0% -36.3% -37.9% -33.5% -36.1% -39.8% -44.3% -29.4% -33.7% -41.6% -50.2% -53.8% -43.0% -43.04%
ROIC 2.9% 3.6% 7.5% 8.2% 9.5% 10.5% 6.4% 7.3% 7.5% 8.0% 2.2% 2.4% 2.7% 3.0% 4.3% 4.9% 5.9% 6.9% 7.2% 5.7% 5.69%
ROCE -24.4% -30.0% -29.7% -32.3% -37.3% -41.3% -30.5% -34.4% -35.5% -37.8% -43.0% -46.6% -52.1% -59.3% -25.9% -29.6% -35.6% -40.8% -2.2% -1.7% -1.74%
Gross Margin -7.7% -10.5% -16.8% -14.4% -17.3% -14.0% -15.5% -20.4% -17.4% -15.9% 72.0% 81.9% 66.4% 1.0% 1.0% 1.0% -34.9% 1.0% 1.0% 99.2% 99.23%
Operating Margin -10.1% -13.5% -20.8% -19.2% -21.3% -18.1% -19.2% -25.8% -22.7% -20.8% -30.4% -21.8% -40.4% -42.0% -40.7% -83.6% -44.5% -15.1% -55.9% -88.0% -88.01%
Net Margin -10.1% -13.5% -20.8% -19.1% -21.0% -17.6% -18.2% -23.5% -20.3% -18.6% -27.6% -19.4% -34.6% -34.4% -34.4% -73.6% -40.9% -14.0% -56.0% -84.7% -84.71%
EBITDA Margin -10.1% -13.5% -20.7% -19.0% -21.1% -18.0% -19.1% -25.6% -22.5% -20.6% -30.2% -21.6% -40.1% -41.7% -40.4% -83.1% -44.3% -13.9% -55.8% -87.2% -87.24%
FCF Margin -7.9% -8.7% -10.6% -12.9% -14.6% -15.3% -15.1% -16.5% -17.7% -17.7% -12.9% -13.2% -15.0% -18.6% -28.3% -40.9% -46.9% -28.5% -27.3% -11.3% -11.31%
OCF Margin -7.6% -8.5% -10.2% -12.4% -14.0% -14.8% -14.8% -16.1% -17.3% -17.2% -12.5% -12.9% -14.7% -18.2% -27.6% -39.8% -45.7% -27.8% -26.7% -11.0% -11.03%
ROE 3Y Avg snapshot only -87.61%
ROE 5Y Avg snapshot only -65.95%
ROA 3Y Avg snapshot only -67.47%
ROIC Economic snapshot only -1.60%
Cash ROA snapshot only -1.46%
NOPAT Margin snapshot only -9.13%
Pretax Margin snapshot only -10.77%
R&D / Revenue snapshot only 8.92%
SGA / Revenue snapshot only 3.63%
SBC / Revenue snapshot only 1.09%
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 -11.92 -11.13 -4.76 -6.94 -4.91 -5.35 -7.31 -5.63 -4.09 -2.34 -3.24 -9.73 -17.30 -20.20 -11.59 -10.33 -8.08 -10.93 -2.49 -0.58 -3.461
P/S Ratio 100.95 110.82 60.17 105.87 90.82 104.32 137.84 111.90 80.79 46.64 71.99 204.75 412.12 560.11 342.91 427.35 343.11 287.91 65.82 6.21 10.926
P/B Ratio 3.03 3.48 1.47 2.34 1.90 2.27 2.20 1.87 1.37 0.82 1.37 4.44 8.72 11.32 2.62 2.68 2.58 4.22 5.96 1.10 0.956
P/FCF -12.84 -12.69 -5.69 -8.20 -6.22 -6.83 -9.14 -6.78 -4.57 -2.64 -5.58 -15.48 -27.49 -30.06 -12.13 -10.45 -7.32 -10.09 -2.41 -0.55 -0.549
P/OCF
EV/EBITDA -7.76 -7.75 -1.43 -3.89 -2.25 -2.90 -3.78 -2.40 -0.93 0.58 -0.44 -6.49 -13.38 -15.78 -5.96 -5.39 -4.22 -7.59 -1.85 0.09 0.092
EV/Revenue 65.38 76.79 17.94 59.08 41.52 56.92 72.78 49.79 19.56 -12.56 10.75 150.89 356.87 502.24 205.74 259.91 203.80 216.28 51.62 -1.02 -1.022
EV/EBIT -7.71 -7.71 -1.42 -3.87 -2.23 -2.88 -3.75 -2.38 -0.92 0.57 -0.44 -6.43 -13.26 -15.65 -5.92 -5.36 -4.19 -7.55 -1.84 0.09 0.092
EV/FCF -8.32 -8.80 -1.70 -4.58 -2.84 -3.72 -4.83 -3.02 -1.11 0.71 -0.83 -11.41 -23.80 -26.95 -7.28 -6.35 -4.35 -7.58 -1.89 0.09 0.090
Earnings Yield -8.4% -9.0% -21.0% -14.4% -20.4% -18.7% -13.7% -17.8% -24.4% -42.8% -30.8% -10.3% -5.8% -4.9% -8.6% -9.7% -12.4% -9.2% -40.1% -1.7% -1.73%
FCF Yield -7.8% -7.9% -17.6% -12.2% -16.1% -14.7% -10.9% -14.8% -21.9% -37.9% -17.9% -6.5% -3.6% -3.3% -8.2% -9.6% -13.7% -9.9% -41.5% -1.8% -1.82%
Price/Tangible Book snapshot only 1.103
Shareholder Yield snapshot only 0.00%
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 22.74 22.74 13.86 13.86 13.86 13.86 12.00 12.00 12.00 12.00 7.58 7.58 7.58 7.58 15.73 15.73 15.73 15.73 6.53 6.53 6.527
Quick Ratio 22.74 22.74 13.86 13.86 13.86 13.86 12.00 12.00 12.00 12.00 7.58 7.58 7.58 7.58 15.73 15.73 15.73 15.73 6.53 6.53 6.527
Debt/Equity 0.00 0.00 0.03 0.03 0.03 0.03 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00 0.00 0.00 0.00 0.02 0.02 0.018
Net Debt/Equity -1.07 -1.07 -1.03 -1.03 -1.03 -1.03 -1.04 -1.04 -1.04 -1.04 -1.17 -1.17 -1.17 -1.17 -1.05 -1.05 -1.05 -1.05 -1.28 -1.28 -1.285
Debt/Assets 0.00 0.00 0.03 0.03 0.03 0.03 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00 0.00 0.00 0.00 0.01 0.01 0.013
Debt/EBITDA -0.01 -0.01 -0.10 -0.09 -0.08 -0.07 -0.06 -0.05 -0.05 -0.05 -0.04 -0.04 -0.03 -0.03 -0.02 -0.02 -0.01 -0.01 -0.01 -0.01 -0.009
Net Debt/EBITDA 4.22 3.44 3.35 3.08 2.67 2.42 3.38 2.99 2.90 2.72 2.51 2.32 2.07 1.82 3.97 3.47 2.88 2.51 0.51 0.65 0.652
Interest Coverage
Equity Multiplier 1.09 1.09 1.12 1.12 1.12 1.12 1.11 1.11 1.11 1.11 1.26 1.26 1.26 1.26 1.10 1.10 1.10 1.10 1.34 1.34 1.343
Cash Ratio snapshot only 6.459
Cash to Debt snapshot only 73.529
FCF to Debt snapshot only -113.410
Defensive Interval snapshot only 304.4 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 0.04 0.04 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.01 0.01 0.01 0.02 0.02 0.04 0.040
Inventory Turnover
Receivables Turnover 15.33 16.03 8.88 8.02 7.61 7.91 5.65 5.92 6.00 6.21 5.51 6.27 6.11 5.83 0.74 0.61 0.73 1.42 1.33 2.61 2.609
Payables Turnover 13.22 16.28 19.18 20.51 23.75 26.11 40.41 45.81 46.58 49.38 20.64 13.63 7.39 0.29 0.15 0.08 16.00 16.00 21.48 21.51 21.506
DSO 24 23 41 46 48 46 65 62 61 59 66 58 60 63 491 600 499 256 275 140 139.9 days
DIO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 days
DPO 28 22 19 18 15 14 9 8 8 7 18 27 49 1263 2373 4588 23 23 17 17 17.0 days
Cash Conversion Cycle -4 0 22 28 33 32 56 54 53 51 49 31 10 -1200 -1882 -3988 476 234 258 123 122.9 days
Fixed Asset Turnover snapshot only 6.684
Cash Velocity snapshot only 0.136
Capital Intensity snapshot only 7.561
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 5.0% 1.9% 71.8% 3.5% -13.2% -13.6% -1.1% 14.8% 22.7% 22.0% 3.6% 12.5% 8.2% -0.2% 14.0% -17.9% 1.2% 1.1% 72.1% 3.1% 3.12%
Net Income -6.4% -3.4% -2.1% -1.1% -89.6% -69.3% -47.4% -49.7% -31.0% -24.8% -22.0% -19.0% -30.5% -38.7% -51.9% -61.5% -80.5% -96.0% -53.8% -7.4% -7.38%
EPS -68.6% -2.8% -3.9% -60.8% -42.7% -38.0% 39.2% -2.5% 8.4% 10.6% 8.1% 3.9% 12.9% 16.7% 10.1% -9.0% -48.9% -75.4% -10.5% -7.1% -7.11%
FCF -8.3% -3.7% -2.2% -1.1% -61.4% -51.2% -41.1% -46.8% -48.3% -40.9% 11.4% 9.9% 8.2% -5.3% -1.5% -1.5% -2.2% -2.2% -66.2% -14.0% -14.02%
EBITDA -6.5% -3.4% -2.1% -1.1% -90.4% -71.1% -51.2% -56.9% -40.1% -35.1% -31.5% -26.1% -36.7% -46.2% -61.1% -70.2% -83.5% -84.7% -38.9% 5.0% 5.02%
Op. Income -6.5% -3.4% -2.1% -1.1% -90.5% -71.4% -51.6% -57.0% -40.2% -35.2% -31.7% -26.3% -36.9% -46.2% -60.8% -69.8% -83.0% -88.6% -42.4% 1.8% 1.85%
OCF Growth snapshot only -14.33%
Asset Growth snapshot only -82.20%
Equity Growth snapshot only -85.45%
Debt Growth snapshot only -46.01%
Shares Change snapshot only -86.76%
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 85.3% 45.6% 20.8% 10.2% 4.8% 1.7% 5.3% 2.0% 10.3% 35.9% 26.7% 56.2% 56.19%
Revenue 5Y 47.4% 44.7% 28.1% 35.3% 35.26%
EPS 3Y
EPS 5Y
Net Income 3Y
Net Income 5Y
EBITDA 3Y
EBITDA 5Y
Gross Profit 3Y
Gross Profit 5Y
Op. Income 3Y
Op. Income 5Y
FCF 3Y
FCF 5Y
OCF 3Y
OCF 5Y
Assets 3Y 87.5% 87.5% 23.5% 23.5% 23.5% 23.5% 54.1% 54.1% 54.1% 54.1% -24.2% -24.2% -24.19%
Assets 5Y 74.4% 74.4% -3.6% -3.6% -3.57%
Equity 3Y 17.8% 17.8% 17.8% 17.8% 55.2% 55.2% 55.2% 55.2% -29.0% -29.0% -28.96%
Book Value 3Y -7.0% -11.1% -16.9% -16.9% -11.8% 11.7% 12.9% 12.9% 6.3% 13.9% 13.87%
Dividend 3Y
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 0.61 0.56 0.73 0.88 0.64 0.63 0.65 0.94 0.50 0.25 0.70 0.11 0.87 0.80 0.80 0.45 0.448
Earnings Stability 1.00 1.00 0.99 1.00 0.99 0.98 0.97 0.98 0.99 0.99 0.97 0.95 0.92 0.87 0.94 0.97 0.970
Margin Stability 0.00 0.17 0.36 0.44 0.11 0.32 0.49 0.47 0.39 0.16 0.23 0.15 0.18 0.00 0.09 0.00 0.000
Rev. Growth Consistency 0.50 0.50 0.50 0.50 0.00 0.00 0.00 1.00 0.50 0.50 0.50 1.00 1.00 0.00 1.00 0.00 1.00 0.50 1.00 0.50 0.500
Earn. Growth Consistency 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 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 0.50 0.50 0.81 0.80 0.88 0.90 0.91 0.92 0.88 0.85 0.50 0.50 0.50 0.50 0.50 0.97 0.970
Earnings Smoothness
ROE Trend -0.08 -0.06 -0.01 0.02 -0.12 -0.12 -0.14 -0.17 0.14 0.14 0.10 0.07 -2.07 -1.55 -1.555
Gross Margin Trend -12.07 -10.89 -8.76 -8.53 -6.24 -5.58 -0.94 6.82 12.00 17.16 15.29 12.96 -1.69 2.54 -0.05 0.50 0.498
FCF Margin Trend -8.15 -8.22 -6.93 -6.90 -6.43 -5.65 -0.07 1.48 1.14 -2.16 -14.27 -26.04 -30.53 -10.39 -6.71 15.76 15.759
Sustainable Growth Rate
Internal Growth Rate
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 0.90 0.85 0.80 0.82 0.76 0.76 0.78 0.81 0.88 0.86 0.56 0.61 0.62 0.66 0.93 0.96 1.08 1.06 1.01 1.02 1.025
FCF/OCF 1.03 1.03 1.04 1.04 1.04 1.03 1.02 1.02 1.02 1.02 1.04 1.02 1.02 1.02 1.02 1.03 1.03 1.03 1.02 1.03 1.025
FCF/Net Income snapshot only 1.050
CapEx/Revenue 25.2% 23.6% 40.1% 47.2% 57.4% 44.3% 30.6% 40.2% 32.5% 41.6% 44.2% 30.6% 30.5% 39.7% 64.8% 1.1% 1.2% 71.4% 63.3% 27.7% 27.72%
CapEx/Depreciation snapshot only 4.763
Accruals Ratio -0.04 -0.07 -0.06 -0.06 -0.09 -0.10 -0.07 -0.07 -0.04 -0.05 -0.15 -0.14 -0.15 -0.15 -0.02 -0.01 0.03 0.03 0.00 0.01 0.011
Sloan Accruals snapshot only -1.319
Cash Flow Adequacy snapshot only -39.800
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% 0.0% 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 $0.00 $0.00 $0.00
Payout Ratio
FCF Payout Ratio
Total Payout Ratio
Div. Increase Streak
Chowder Number
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% 0.0% 0.0% 0.0% 0.00%
Net Buyback Yield -0.0% -15.6% -33.2% -23.6% -34.2% -14.1% -26.9% -31.4% -42.9% -63.6% -13.4% -14.1% -16.2% -20.7% -26.8% -19.9% -8.9% -11.7% -68.3% -3.7% -3.68%
Total Shareholder Return -0.0% -15.6% -33.2% -23.6% -34.2% -14.1% -26.9% -31.4% -42.9% -63.6% -13.4% -14.1% -16.2% -20.7% -26.8% -19.9% -8.9% -11.7% -68.3% -3.7% -3.68%
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) 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
Interest Burden (EBT/EBIT) 1.00 1.00 1.00 1.00 0.99 0.99 0.97 0.95 0.93 0.91 0.90 0.90 0.89 0.86 0.85 0.85 0.87 0.92 0.94 0.96 0.965
EBIT Margin -8.48 -9.96 -12.66 -15.29 -18.60 -19.77 -19.40 -20.91 -21.26 -21.91 -24.64 -23.48 -26.91 -32.09 -34.77 -48.53 -48.63 -28.66 -28.00 -11.16 -11.161
Asset Turnover 0.04 0.04 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.01 0.01 0.01 0.02 0.02 0.04 0.040
Equity Multiplier 1.79 1.79 1.11 1.11 1.11 1.11 1.11 1.11 1.11 1.11 1.17 1.17 1.17 1.17 1.14 1.14 1.14 1.14 1.13 1.13 1.129
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) $-2.07 $-2.21 $-5.00 $-2.66 $-2.96 $-3.05 $-3.04 $-2.73 $-2.71 $-2.73 $-2.79 $-2.62 $-2.36 $-2.27 $-2.51 $-2.86 $-3.52 $-3.99 $-28.96 $-23.18 $-23.18
Book Value/Share $8.15 $7.08 $16.16 $7.91 $7.64 $7.19 $10.09 $8.21 $8.10 $7.80 $6.58 $5.74 $4.68 $4.06 $11.09 $11.03 $10.99 $10.33 $12.11 $12.12 $13.69
Tangible Book/Share $8.15 $7.08 $16.16 $7.91 $7.64 $7.19 $10.09 $8.21 $8.10 $7.80 $6.58 $5.74 $4.68 $4.06 $11.09 $11.03 $10.99 $10.33 $12.11 $12.12 $12.12
Revenue/Share $0.24 $0.22 $0.40 $0.17 $0.16 $0.16 $0.16 $0.14 $0.14 $0.14 $0.13 $0.12 $0.10 $0.08 $0.08 $0.07 $0.08 $0.15 $1.10 $2.15 $1.20
FCF/Share $-1.92 $-1.94 $-4.18 $-2.25 $-2.34 $-2.39 $-2.43 $-2.27 $-2.42 $-2.42 $-1.62 $-1.65 $-1.49 $-1.53 $-2.40 $-2.83 $-3.88 $-4.32 $-29.90 $-24.35 $-3.12
OCF/Share $-1.86 $-1.89 $-4.02 $-2.17 $-2.25 $-2.32 $-2.38 $-2.21 $-2.38 $-2.36 $-1.57 $-1.61 $-1.46 $-1.50 $-2.34 $-2.75 $-3.78 $-4.21 $-29.21 $-23.75 $-2.95
Cash/Share $8.73 $7.58 $17.18 $8.41 $8.12 $7.64 $10.66 $8.67 $8.55 $8.24 $7.83 $6.83 $5.57 $4.83 $11.69 $11.62 $11.58 $10.89 $15.78 $15.78 $15.66
EBITDA/Share $-2.06 $-2.20 $-4.97 $-2.65 $-2.96 $-3.07 $-3.10 $-2.85 $-2.90 $-2.97 $-3.07 $-2.90 $-2.64 $-2.61 $-2.93 $-3.33 $-4.00 $-4.31 $-30.52 $-23.90 $-23.90
Debt/Share $0.02 $0.02 $0.50 $0.24 $0.23 $0.22 $0.19 $0.15 $0.15 $0.14 $0.13 $0.11 $0.09 $0.08 $0.05 $0.05 $0.05 $0.05 $0.21 $0.21 $0.21
Net Debt/Share $-8.71 $-7.56 $-16.68 $-8.16 $-7.89 $-7.42 $-10.47 $-8.52 $-8.41 $-8.10 $-7.70 $-6.71 $-5.48 $-4.75 $-11.63 $-11.57 $-11.53 $-10.84 $-15.56 $-15.57 $-15.57
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 -1.812
Altman Z-Prime snapshot only -1.096
Piotroski F-Score 4 4 4 2 2 2 3 2 2 2 3 3 3 3 5 5 2 3 2 2 2
Beneish M-Score -2.73 -2.96 -2.90 -2.84 -2.95 -2.71 -0.55 -0.47 0.12 -0.11 -13.85 -15.98 -16.57 -11.04 -0.44 2.63 -0.74 1.93 -6.34 5.26 5.260
Ohlson O-Score snapshot only 5.270
ROIC (Greenblatt) snapshot only -1.74%
Net-Net WC snapshot only $11.80
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 BB
Credit Score 74.02 73.71 74.12 74.77 75.45 75.48 76.78 76.20 76.41 73.99 54.43 76.44 76.56 76.30 76.29 76.25 76.42 76.04 76.15 43.66 43.664
Credit Grade snapshot only 12
Credit Trend snapshot only -32.585
Implied Spread (bps) snapshot only 475.000
Industry Credit Rank snapshot only 39
Sector Credit Rank snapshot only 36

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