— Know what they know.
Not Investment Advice
Also trades as: RUMBW (NASDAQ) · $vol 0M

RUM NASDAQ

Rumble Inc.
1W: -1.4% 1M: +20.1% 3M: +37.1% YTD: +26.5% 1Y: -16.6% 3Y: -16.2% 5Y: -17.5%
$8.20
+0.14 (+1.74%)
 
Weekly Expected Move ±15.7%
$5 $6 $7 $8 $9
NASDAQ · Technology · Software - Application · Alpha Radar Buy · Power 62 · $3.6B mcap · 300M float · 0.883% daily turnover · Short 51% 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
38.6 / 100
NoneWeakNarrowWide
Primary source: Network Effects  ·  ROIC: -144.3%
Cost Advantage
21
Intangibles
44
Switching Cost
39
Network Effect
63
Scale
28
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. RUM has No discernible competitive edge (38.6/100). The business operates without significant structural advantages. The primary source of advantage is Network Effects. Negative ROIC of -144.3% 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
Analyst Recommendations
Strong Buy: 0Buy: 1Hold: 2Sell: 0Strong Sell: 0
Rating Summary
ConsensusHold
Avg Target$—
Analysts0
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2025-04-15 Wedbush Scott Devitt $10 $8 -2 +5.5% $7.58
2025-03-26 Wedbush Initiated $10 +27.7% $7.83

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
2
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. RUM receives an overall rating of C. Strongest factors: D/E (4/5). Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), P/E (1/5), P/B (2/5).
Rating Change History
DateFromTo
2026-05-18 D+ C
2026-05-15 C D+
2026-04-28 C- C
2026-03-30 D+ C-
2026-03-05 C- D+
2026-03-02 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.

44 Grade D
Profitability
0
Balance Sheet
86
Earnings Quality
43
Growth
68
Value
35
Momentum
66
Safety
100
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. RUM scores highest in Safety (100/100) and lowest in Profitability (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
10.91
Safe Zone
Piotroski F-Score
5/9
Beneish M-Score
-2.63
Unlikely Manipulator
Ohlson O-Score
-6.16
Bankruptcy prob: 0.2%
Low Risk
Credit Rating
A
Score: 72.1/100
Trend: Improving
Earnings Quality
OCF/NI: 0.66x
Accruals: -13.9%
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. RUM scores 10.91, 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. RUM 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. RUM's score of -2.63 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. RUM's implied 0.2% 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. RUM receives an estimated rating of A (score: 72.1/100), 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
-19.56x
PEG
-0.83x
P/S
34.80x
P/B
8.56x
P/FCF
-17.01x
P/OCF
EV/EBITDA
-19.09x
EV/Revenue
10.70x
EV/EBIT
-15.08x
EV/FCF
-14.00x
Earnings Yield
-8.22%
FCF Yield
-5.88%
Shareholder Yield
0.11%
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. RUM 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
1.001
NI / EBT
×
Interest Burden
1.506
EBT / EBIT
×
EBIT Margin
-0.709
EBIT / Rev
×
Asset Turnover
0.385
Rev / Assets
×
Equity Multiplier
2.513
Assets / Equity
=
ROE
-103.4%
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. RUM's ROE of -103.4% is driven by Asset Turnover (0.385), 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 1283 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$8.20
Median 1Y
$5.81
5th Pctile
$1.56
95th Pctile
$21.69
Ann. Volatility
78.8%
25th–75th percentile 5th–95th percentile Median path Historical

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
Chris Pavlovski
Chairman and Chief Executive Officer
$1,007,039 $624,998 $4,019,011
Michael Ellis
General Counsel and Corporate Secretary
$400,000 $249,997 $1,599,631
Tyler Hughes
Chief Operating Officer
$394,725 $243,450 $1,566,535

CEO Pay Ratio

9:1
CEO-to-Employee Pay Ratio
CEO Total Comp: $4,019,011
Avg Employee Cost (SGA/emp): $465,582
Employees: 156

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
156
+15.6% YoY
Revenue / Employee
$645,015
Rev: $100,622,320
Profit / Employee
$-524,554
NI: $-81,830,362
SGA / Employee
$465,582
Avg labor cost proxy
R&D / Employee
$120,151
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 Q2'21 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 92.6% 8.6% -44.4% -57.3% -1.5% -1.4% -6.2% -19.5% -32.9% -47.6% -39.4% -44.3% -43.4% -44.3% -3.6% -3.2% -3.2% -3.0% -77.3% -1.0% -1.03%
ROA -11.8% -1.1% -24.2% -31.2% -74.5% -71.8% -5.4% -17.1% -28.8% -41.7% -35.1% -39.5% -38.7% -39.5% -1.4% -1.2% -1.2% -1.2% -30.8% -41.1% -41.13%
ROIC 28.3% 1.2% 55.9% 76.6% 98.8% 1.3% -10.1% -15.7% -24.1% -33.4% -3.1% -3.3% -3.4% -3.3% 59.0% 59.6% 54.1% 52.0% -1.6% -1.4% -1.44%
ROCE 1.4% 6.1% -22.1% -28.5% -36.1% -49.1% -9.8% -15.7% -24.2% -33.7% -52.0% -55.8% -57.6% -54.4% 6.0% 6.1% 5.7% 4.9% -26.5% -24.9% -24.91%
Gross Margin 31.7% 12.6% -4.4% 7.5% 4.9% -11.9% -17.9% -47.7% -63.6% -1.2% -93.9% -79.5% -58.8% -45.4% -14.2% -26.7% -5.8% -17.5% 97.4% -21.7% -21.66%
Operating Margin -23.0% -76.0% -2.9% -97.0% -1.1% -70.7% -96.4% -1.3% -1.4% -2.2% -1.8% -2.0% -1.7% -1.3% -80.1% -1.5% -1.1% -1.1% 51.9% -1.2% -1.19%
Net Margin -14.9% -1.3% -3.6% -96.7% -1.1% -16.9% -4.7% -1.6% -1.2% -1.6% -1.4% -2.4% -1.2% -1.3% -7.8% -11.2% -1.2% -65.7% -1.2% -1.2% -1.19%
EBITDA Margin -20.1% -70.4% -2.9% -71.0% -87.9% -66.9% -94.4% -1.3% -1.3% -2.2% -1.7% -1.8% -1.6% -1.2% -65.2% -1.3% -1.0% -50.0% 26.0% -1.0% -1.03%
FCF Margin -0.2% -29.5% -93.8% -1.1% -1.5% -1.3% -1.0% -90.2% -95.6% -1.1% -1.4% -1.7% -1.6% -1.4% -95.3% -69.6% -61.8% -54.4% -75.3% -76.5% -76.45%
OCF Margin 0.6% -4.8% -67.7% -76.5% -1.1% -98.5% -83.1% -73.6% -78.8% -93.3% -1.1% -1.4% -1.5% -1.3% -91.1% -66.7% -59.4% -51.4% -70.0% -70.9% -70.86%
ROA 3Y Avg snapshot only -76.41%
ROIC Economic snapshot only -20.40%
Cash ROA snapshot only -21.54%
Cash ROIC snapshot only -1.87%
CROIC snapshot only -2.02%
NOPAT Margin snapshot only -54.73%
Pretax Margin snapshot only -1.07%
R&D / Revenue snapshot only 19.24%
SGA / Revenue snapshot only 69.63%
SBC / Revenue snapshot only 10.48%
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 -1178.16 -572.94 -139.31 -191.15 -128.31 -103.77 -105.77 -56.06 -29.47 -11.68 -7.79 -12.45 -8.82 -8.39 -7.90 -5.63 -7.76 -6.60 -19.67 -12.16 -19.558
P/S Ratio 175.10 401.70 263.42 297.56 207.68 97.47 30.63 38.28 24.41 12.78 11.20 20.12 14.42 12.83 27.99 16.52 22.46 18.17 16.00 13.00 34.796
P/B Ratio -1091.32 -4941.90 61.88 109.54 92.00 71.79 3.55 5.97 5.29 3.03 3.60 6.48 4.50 4.37 -42.34 -26.55 -37.04 -29.89 5.86 4.84 8.564
P/FCF -84488.90 -1360.99 -280.97 -273.61 -139.68 -76.01 -29.23 -42.44 -25.54 -11.49 -8.23 -12.19 -8.95 -9.37 -29.35 -23.73 -36.34 -33.42 -21.24 -17.01 -17.011
P/OCF 29072.92
EV/EBITDA -870.19 -893.70 -174.70 -245.42 -163.53 -94.04 -26.41 -31.98 -17.79 -6.05 -5.26 -10.13 -6.46 -6.69 -22.09 -13.48 -20.87 -19.86 -21.96 -19.09 -19.090
EV/Revenue 174.62 401.46 257.06 293.50 204.31 95.44 22.07 31.92 19.83 8.60 8.52 17.45 11.66 10.29 26.81 15.41 21.38 17.09 13.65 10.70 10.700
EV/EBIT -867.42 -884.83 -170.84 -237.14 -156.47 -89.50 -25.21 -30.73 -17.15 -5.85 -5.06 -9.66 -6.07 -6.18 -19.77 -11.98 -18.37 -16.96 -17.81 -15.08 -15.082
EV/FCF -84257.04 -1360.16 -274.19 -269.88 -137.42 -74.43 -21.07 -35.39 -20.74 -7.73 -6.26 -10.57 -7.24 -7.52 -28.12 -22.14 -34.60 -31.43 -18.13 -14.00 -13.995
Earnings Yield -0.1% -0.2% -0.7% -0.5% -0.8% -1.0% -0.9% -1.8% -3.4% -8.6% -12.8% -8.0% -11.3% -11.9% -12.7% -17.8% -12.9% -15.2% -5.1% -8.2% -8.22%
FCF Yield -0.0% -0.1% -0.4% -0.4% -0.7% -1.3% -3.4% -2.4% -3.9% -8.7% -12.2% -8.2% -11.2% -10.7% -3.4% -4.2% -2.8% -3.0% -4.7% -5.9% -5.88%
Price/Tangible Book snapshot only 5.544
EV/Gross Profit snapshot only 72.740
Shareholder Yield snapshot only 0.11%
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 0.84 0.84 6.80 6.80 6.80 6.80 22.09 22.09 22.09 22.09 7.09 7.09 7.09 7.09 0.63 0.63 0.63 0.63 5.84 5.84 5.845
Quick Ratio 0.84 0.84 6.80 6.80 6.80 6.80 22.09 22.09 22.09 22.09 7.09 7.09 7.09 7.09 0.63 0.63 0.63 0.63 5.84 5.84 5.845
Debt/Equity -1.25 -1.25 0.05 0.05 0.05 0.05 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -0.03 -0.03 -0.03 -0.03 0.01 0.01 0.007
Net Debt/Equity -1.49 -1.49 -1.49 -1.49 -0.99 -0.99 -0.99 -0.99 -0.86 -0.86 -0.86 -0.86 -0.86 -0.86 -0.859
Debt/Assets 0.16 0.16 0.03 0.03 0.03 0.03 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.006
Debt/EBITDA -1.00 -0.23 -0.14 -0.11 -0.09 -0.07 -0.04 -0.03 -0.02 -0.01 -0.02 -0.02 -0.02 -0.02 -0.02 -0.02 -0.02 -0.02 -0.03 -0.03 -0.033
Net Debt/EBITDA 2.39 0.54 4.32 3.39 2.70 2.00 10.23 6.37 4.11 2.95 1.65 1.55 1.53 1.65 0.97 0.97 1.05 1.26 3.77 4.11 4.113
Interest Coverage -3.68 -3.71 -4.12 -5.60 -25.72 -103.75 -120.73 -168.08 -193.58 -207.83
Equity Multiplier -7.86 -7.86 1.84 1.84 1.84 1.84 1.08 1.08 1.08 1.08 1.18 1.18 1.18 1.18 -3.09 -3.09 -3.09 -3.09 1.23 1.23 1.226
Cash Ratio snapshot only 5.256
Cash to Debt snapshot only 124.268
FCF to Debt snapshot only -40.879
Defensive Interval snapshot only 1060.2 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 0.79 1.57 0.13 0.20 0.46 0.76 0.19 0.25 0.35 0.38 0.24 0.24 0.24 0.26 0.39 0.41 0.42 0.42 0.38 0.38 0.385
Inventory Turnover
Receivables Turnover 2.02 3.99 5.31 8.31 11.23 18.67 12.93 17.38 24.14 26.43 15.89 15.92 15.42 16.81 12.55 13.33 13.68 13.64 9.30 9.46 9.462
Payables Turnover 0.58 1.29 0.92 1.47 2.73 4.97 4.13 6.23 9.70 12.29 7.54 7.84 7.58 7.40 6.49 6.41 5.98 5.64 7.15 7.23 7.225
DSO 181 92 69 44 33 20 28 21 15 14 23 23 24 22 29 27 27 27 39 39 38.6 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 635 282 395 248 134 73 88 59 38 30 48 47 48 49 56 57 61 65 51 51 50.5 days
Cash Conversion Cycle -454 -191 -326 -204 -101 -54 -60 -38 -23 -16 -25 -24 -25 -28 -27 -30 -34 -38 -12 -12 -11.9 days
Fixed Asset Turnover snapshot only 5.673
Cash Velocity snapshot only 0.430
Capital Intensity snapshot only 3.290
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 5.3% 4.3% 4.5% 3.7% 4.5% 2.6% 1.1% 53.1% 6.9% 6.4% 17.9% 25.1% 32.5% 21.2% 5.4% 0.9% 0.90%
Net Income -67.9% -6.1% 15.5% -1.1% -1.8% -3.2% -9.2% -2.6% -1.1% -48.6% -1.9% -1.3% -1.3% -1.2% 75.8% 63.2% 63.24%
EPS -8.4% -6.0% 27.6% -1.9% -2.9% -2.7% -9.3% -2.6% -1.1% -46.3% -1.9% -93.5% -83.9% -71.8% 80.5% 66.6% 66.62%
FCF -4541.0% -22.2% -5.2% -2.9% -2.5% -2.1% -1.7% -1.8% -80.0% -31.0% 17.4% 47.2% 49.2% 51.9% 16.8% -10.8% -10.80%
EBITDA -38.4% -11.0% -2.1% -3.0% -3.9% -4.0% -3.0% -1.6% -73.1% -15.3% 11.7% 16.9% 24.8% 32.2% 46.0% 50.5% 50.55%
Op. Income -37.4% -11.1% -2.4% -2.8% -3.5% -3.7% -2.8% -1.7% -77.7% -22.3% 3.5% 10.0% 20.6% 19.8% 41.1% 46.4% 46.36%
OCF Growth snapshot only -7.24%
Asset Growth snapshot only 72.47%
Debt Growth snapshot only 6.33%
Shares Change snapshot only 10.13%
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 2.3% 1.7% 1.4% 1.1% 97.8% 66.8% 36.7% 24.6% 24.57%
Revenue 5Y
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 3.8% 3.8% 51.8% 51.8% 51.8% 51.8% -2.8% -2.8% -2.82%
Assets 5Y
Equity 3Y -6.8% -6.8% -6.81%
Book Value 3Y -13.6% -14.3% -14.35%
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 0.87 0.92 0.99 0.99 0.88 0.91 0.97 0.97 0.87 0.83 0.85 0.88 0.881
Earnings Stability 0.97 0.90 0.73 0.87 0.94 0.96 0.82 0.89 0.85 0.89 0.30 0.40 0.402
Margin Stability 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.14 0.00 0.00 0.000
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 1.00 1.00 1.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.500
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 0.50 0.50 0.50 0.81 0.50 0.50 0.50 0.50 0.50 0.50 0.500
Earnings Smoothness
ROE Trend -0.22 -0.18 -0.06 -0.04
Gross Margin Trend -0.58 -0.71 -0.81 -0.80 -0.69 -0.35 0.01 0.21 0.41 0.49 0.77 0.76 0.758
FCF Margin Trend -0.21 -0.32 -0.37 -0.66 -0.39 -0.17 0.25 0.58 0.67 0.70 0.40 0.41 0.409
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 -0.04 0.07 0.36 0.49 0.65 1.05 2.87 1.08 0.95 0.85 0.80 0.89 0.89 0.82 0.26 0.23 0.21 0.19 0.86 0.66 0.663
FCF/OCF -0.34 6.18 1.38 1.42 1.41 1.30 1.26 1.23 1.21 1.19 1.19 1.15 1.11 1.09 1.05 1.04 1.04 1.06 1.08 1.08 1.079
FCF/Net Income snapshot only 0.715
CapEx/Revenue 0.8% 24.7% 26.0% 32.3% 43.6% 29.7% 21.7% 16.6% 16.8% 17.9% 21.3% 21.1% 16.0% 11.2% 4.2% 3.0% 2.4% 3.0% 5.3% 5.6% 5.59%
CapEx/Depreciation snapshot only 0.375
Accruals Ratio -0.12 -1.02 -0.16 -0.16 -0.26 0.03 0.10 0.01 -0.01 -0.06 -0.07 -0.04 -0.04 -0.07 -1.02 -0.94 -0.97 -0.95 -0.04 -0.14 -0.139
Sloan Accruals snapshot only 1.070
Cash Flow Adequacy snapshot only -12.681
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 0.1% 0.0% 0.0% 0.0% 0.0% 0.5% 0.9% 0.5% 0.6% 0.0% 0.2% 0.1% 0.2% 0.1% 0.0% 31.3% 22.5% 27.9% 32.7% 0.1% 0.11%
Net Buyback Yield 0.1% -16.4% -14.7% -8.3% -9.9% -15.4% -27.8% -16.5% -18.6% 0.0% 0.2% 0.1% 0.2% 0.1% -0.0% -14.9% -10.7% -13.2% -15.5% 0.0% 0.04%
Total Shareholder Return 0.1% -16.4% -14.7% -8.3% -9.9% -15.4% -27.8% -16.5% -18.6% 0.0% 0.2% 0.1% 0.2% 0.1% -0.0% -14.9% -10.7% -13.2% -15.5% 0.0% 0.04%
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 0.99 0.99 0.99 0.99 0.98 0.99 1.00 1.00 0.97 0.98 0.98 0.98 0.99 0.99 0.99 0.99 1.00 1.00 1.001
Interest Burden (EBT/EBIT) 0.74 1.55 1.27 1.27 1.25 0.89 0.34 0.66 0.72 0.75 0.88 0.92 0.87 0.94 2.63 2.30 2.50 2.75 1.06 1.51 1.506
EBIT Margin -0.20 -0.45 -1.50 -1.24 -1.31 -1.07 -0.88 -1.04 -1.16 -1.47 -1.68 -1.81 -1.92 -1.67 -1.36 -1.29 -1.16 -1.01 -0.77 -0.71 -0.709
Asset Turnover 0.79 1.57 0.13 0.20 0.46 0.76 0.19 0.25 0.35 0.38 0.24 0.24 0.24 0.26 0.39 0.41 0.42 0.42 0.38 0.38 0.385
Equity Multiplier -7.86 -7.86 1.84 1.84 1.95 1.95 1.14 1.14 1.14 1.14 1.12 1.12 1.12 1.12 2.60 2.60 2.60 2.60 2.51 2.51 2.513
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) $-0.01 $-0.02 $-0.08 $-0.06 $-0.08 $-0.12 $-0.06 $-0.18 $-0.30 $-0.44 $-0.58 $-0.65 $-0.63 $-0.64 $-1.65 $-1.26 $-1.16 $-1.10 $-0.32 $-0.42 $-0.42
Book Value/Share $-0.01 $-0.00 $0.18 $0.11 $0.11 $0.17 $1.68 $1.68 $1.69 $1.68 $1.25 $1.25 $1.23 $1.23 $-0.31 $-0.27 $-0.24 $-0.24 $1.08 $1.05 $0.96
Tangible Book/Share $-0.01 $-0.00 $0.15 $0.09 $0.09 $0.15 $1.66 $1.66 $1.67 $1.66 $1.08 $1.08 $1.07 $1.06 $-0.50 $-0.43 $-0.40 $-0.40 $0.94 $0.92 $0.92
Revenue/Share $0.06 $0.02 $0.04 $0.04 $0.05 $0.13 $0.19 $0.26 $0.37 $0.40 $0.40 $0.40 $0.39 $0.42 $0.46 $0.43 $0.40 $0.40 $0.40 $0.39 $0.39
FCF/Share $-0.00 $-0.01 $-0.04 $-0.04 $-0.07 $-0.16 $-0.20 $-0.24 $-0.35 $-0.44 $-0.55 $-0.66 $-0.62 $-0.57 $-0.44 $-0.30 $-0.25 $-0.22 $-0.30 $-0.30 $-0.30
OCF/Share $0.00 $-0.00 $-0.03 $-0.03 $-0.05 $-0.12 $-0.16 $-0.19 $-0.29 $-0.37 $-0.46 $-0.58 $-0.56 $-0.53 $-0.42 $-0.29 $-0.24 $-0.20 $-0.28 $-0.28 $-0.28
Cash/Share $0.04 $0.01 $0.27 $0.17 $0.17 $0.26 $1.67 $1.67 $1.68 $1.68 $1.09 $1.09 $1.08 $1.07 $0.56 $0.48 $0.44 $0.44 $0.93 $0.91 $0.84
EBITDA/Share $-0.01 $-0.01 $-0.06 $-0.05 $-0.06 $-0.13 $-0.16 $-0.26 $-0.41 $-0.57 $-0.65 $-0.69 $-0.70 $-0.64 $-0.56 $-0.49 $-0.41 $-0.34 $-0.25 $-0.22 $-0.22
Debt/Share $0.01 $0.00 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01
Net Debt/Share $-0.03 $-0.01 $-0.26 $-0.16 $-0.16 $-0.25 $-1.66 $-1.66 $-1.67 $-1.67 $-1.07 $-1.07 $-1.06 $-1.06 $-0.55 $-0.47 $-0.43 $-0.43 $-0.93 $-0.90 $-0.90
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 10.907
Altman Z-Prime snapshot only 19.896
Piotroski F-Score 3 2 2 2 3 3 4 5 6 3 3 3 3 3 3 3 3 3 5 5 5
Beneish M-Score 0.78 0.28 2.16 -0.32 0.72 -1.69 0.40 0.76 0.97 1.81 -4.69 -6.21 -2.59 -6.34 -3.10 -2.63 -2.627
Ohlson O-Score snapshot only -6.164
ROIC (Greenblatt) snapshot only -30.60%
Net-Net WC snapshot only $0.78
EVA snapshot only $-59918842.69
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 A
Credit Score 20.00 20.00 59.71 59.91 61.12 61.11 62.14 61.48 61.54 61.35 61.46 61.05 71.70 71.03 20.00 20.00 20.00 20.00 72.10 72.10 72.102
Credit Grade snapshot only 6
Credit Trend snapshot only 52.102
Implied Spread (bps) snapshot only 150.000
Industry Credit Rank snapshot only 65
Sector Credit Rank snapshot only 57

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