$1.71

-0.09 (-5.00%)

Weekly Expected Move ±31.3%

$1 $1 $2 $2 $3

NASDAQ · Consumer Cyclical · Furnishings, Fixtures & Appliances · Alpha Radar Sell · Power 32 · $39.4M mcap · 19M float · 13.67% daily turnover · Short 44% 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

60.6 / 100

NoneWeakNarrowWide

Primary source: Intangible Assets · ROIC: -13.2%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale

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. SNBR has a Narrow competitive edge (60.6/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Intangible Assets. Negative ROIC of -13.2% 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

Low

Avg Target

High

Based on 1 analyst since May 12, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 2Hold: 7Sell: 2Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$3.00

Analysts2

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-05-13	UBS	Dan Silverstein	$4	$2	-2	+5.3%	$1.90
2026-03-13	UBS	Dan Silverstein	$10	$4	-6	+13.5%	$3.53
2026-02-12	UBS	—	$7	$10	+3	-2.2%	$10.23
2025-04-25	UBS	—	Initiated	$7	—	-0.1%	$7.01
2025-03-06	Wedbush	—	Initiated	$12	—	+60.2%	$7.49
2025-03-06	Piper Sandler	—	$12	$11	-1	+46.9%	$7.49
2024-10-31	Piper Sandler	Peter Keith	$13	$12	-1	-9.3%	$13.23
2024-04-25	Piper Sandler	Peter Keith	$40	$13	-27	-7.0%	$13.98
2022-06-14	Piper Sandler	Peter Keith	$49	$40	-9	+13.7%	$35.19
2022-04-21	Piper Sandler	—	Initiated	$49	—	-4.8%	$51.47

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.

May 22, 2026

DCF

ROE

ROA

D/E

P/E

P/B

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. SNBR receives an overall rating of C. Strongest factors: ROE (5/5). Areas of concern: DCF (1/5), ROA (1/5), D/E (1/5), P/E (1/5), P/B (1/5).

Rating Change History

Date	From	To
2026-03-17	D+	C
2026-03-12	C	D+
2026-03-12	C+	C
2026-02-13	C	C+
2026-01-14	C+	C
2026-01-03	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.

★ ★ ★ ★ ★ 9 Grade D

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

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. SNBR scores highest in Earnings Quality (39/100) 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

-0.93

Distress Zone

Piotroski F-Score

1/9

✗ ✗ ✗ ✓ ✗ ✗ ✗ ✗ ✗

Beneish M-Score

-0.74

Possible Manipulator

Ohlson O-Score

3.21

Bankruptcy prob: 96.1%

High Risk

Credit Rating

CCC

Score: 12.5/100

Trend: Improving

Earnings Quality

—

OCF/NI: 0.05x

Accruals: -21.5%

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. SNBR scores -0.93, 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. SNBR scores 1/9, 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. SNBR's score of -0.74 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. SNBR's implied 96.1% 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. SNBR receives an estimated rating of CCC (score: 12.5/100), with a improving trend.

Valuation

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

P/E

-0.23x

PEG

0.00x

P/S

0.03x

P/B

-0.06x

P/FCF

-1.02x

P/OCF

—

EV/EBITDA

-92.90x

EV/Revenue

0.72x

EV/EBIT

-15.23x

EV/FCF

-36.36x

Earnings Yield

-639.68%

FCF Yield

-98.08%

Shareholder Yield

3.77%

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. SNBR 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

1.270

NI / EBT

Interest Burden

2.151

EBT / EBIT

EBIT Margin

-0.048

EBIT / Rev

Asset Turnover

1.736

Rev / Assets

Equity Multiplier

-1.496

Assets / Equity

ROE

33.7%

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. SNBR's ROE of 33.7% is driven by Asset Turnover (1.736), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.27 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

Assessment

Overvalued

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$1.71

Median 1Y

$0.73

5th Pctile

$0.16

95th Pctile

$3.32

Ann. Volatility

87.2%

Analyst Target

$3.00

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

Executive	Salary	Stock	Total
Shelly R. Ibach President and CEO	$988,462	$2,878,408	$6,412,290
David R. Callen SVP and CFO	$502,437	$395,740	$1,403,877
Melissa Barra	$439,074	$395,740	$1,299,741
Andrea L. Bloomquist SVP and Chief Product Officer	$449,021	$376,940	$1,288,882
Suresh Krishna SVP and Chief Operations, Supply Chain and Lean Officer	$447,742	$357,905	$1,267,926

CEO Pay Ratio

Insufficient data for pay ratio.

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

—

-100.0% YoY

Revenue / Employee

—

Profit / Employee

—

SGA / Employee

—

Avg labor cost proxy

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	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	-1.1%	-1.1%	-47.4%	-27.5%	-31.4%	-16.4%	-8.5%	-10.7%	-2.7%	-1.0%	3.5%	7.8%	9.1%	9.3%	4.6%	4.8%	9.3%	17.5%	25.6%	33.7%	33.71%
ROA	25.1%	25.4%	17.9%	10.4%	11.8%	6.2%	3.9%	4.9%	1.3%	0.5%	-1.6%	-3.6%	-4.2%	-4.3%	-2.2%	-2.4%	-4.6%	-8.6%	-17.1%	-22.5%	-22.53%
ROIC	57.0%	57.7%	43.7%	26.1%	30.0%	17.4%	11.1%	14.2%	7.1%	7.3%	3.4%	0.4%	-0.4%	0.1%	3.7%	3.1%	2.1%	-5.9%	-9.5%	-13.2%	-13.17%
ROCE	1.7%	1.8%	15.2%	9.5%	11.1%	6.4%	2.8%	3.7%	2.1%	1.8%	1.5%	17.2%	-17.3%	3.3%	-48.5%	-40.6%	-27.5%	75.8%	20.0%	27.3%	27.34%
Gross Margin	60.5%	61.0%	56.9%	57.3%	59.2%	56.1%	54.7%	58.9%	57.6%	57.4%	56.6%	58.7%	59.1%	60.8%	59.9%	61.2%	59.1%	59.9%	55.6%	58.7%	58.67%
Operating Margin	6.1%	11.4%	3.0%	0.8%	9.1%	2.3%	0.2%	4.9%	2.4%	1.1%	-4.6%	1.2%	1.5%	2.0%	0.7%	0.5%	-0.0%	-11.8%	-1.4%	-4.7%	-4.74%
Net Margin	4.6%	8.4%	2.3%	0.4%	6.4%	0.9%	-1.1%	2.2%	0.2%	-0.5%	-5.9%	-1.6%	-1.2%	-0.7%	-1.2%	-2.2%	-7.6%	-11.6%	-16.8%	-15.8%	-15.77%
EBITDA Margin	9.3%	13.7%	6.2%	3.8%	12.0%	5.6%	3.8%	8.4%	6.5%	5.0%	-0.4%	4.9%	5.6%	5.8%	5.0%	4.2%	4.3%	-7.8%	1.4%	-0.9%	-0.86%
FCF Margin	14.2%	10.0%	10.7%	6.4%	4.3%	0.8%	-1.6%	-1.7%	-1.8%	-3.9%	-3.5%	-2.4%	-2.6%	-0.9%	0.2%	-1.7%	-1.0%	-3.5%	-1.5%	-2.0%	-1.99%
OCF Margin	16.5%	12.6%	13.7%	9.9%	7.6%	4.1%	1.7%	1.4%	1.3%	-0.6%	-0.5%	0.3%	-0.2%	0.6%	1.6%	-0.6%	0.3%	-2.0%	-0.2%	-0.6%	-0.61%
ROA 3Y Avg	snapshot only																				-10.54%
ROIC 3Y Avg	snapshot only																				-11.75%
ROIC Economic	snapshot only																				-13.17%
Cash ROA	snapshot only																				-1.19%
Cash ROIC	snapshot only																				-2.23%
CROIC	snapshot only																				-7.35%
NOPAT Margin	snapshot only																				-3.57%
Pretax Margin	snapshot only																				-10.22%
R&D / Revenue	snapshot only																				2.12%
SGA / Revenue	snapshot only																				42.43%
SBC / Revenue	snapshot only																				0.44%

Valuation

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
P/E Ratio	13.66	11.23	11.87	13.42	6.95	14.35	15.79	14.93	51.92	123.63	-21.81	-10.54	-5.41	-9.81	-16.98	-6.80	-3.71	-2.13	-1.49	-0.16	-0.227
P/S Ratio	1.28	1.01	0.83	0.56	0.32	0.36	0.27	0.32	0.30	0.28	0.18	0.20	0.12	0.23	0.21	0.09	0.10	0.12	0.14	0.02	0.029
P/B Ratio	-12.29	-10.23	-4.29	-2.82	-1.66	-1.80	-1.32	-1.57	-1.40	-1.26	-0.75	-0.82	-0.49	-0.91	-0.76	-0.32	-0.34	-0.37	-0.34	-0.05	-0.063
P/FCF	9.01	10.15	7.83	8.67	7.38	44.61	-17.35	-19.49	-16.76	-7.19	-5.05	-8.08	-4.76	-24.64	94.92	-5.22	-9.65	-3.33	-9.53	-1.02	-1.020
P/OCF	7.77	8.04	6.08	5.62	4.23	8.73	16.00	22.77	23.46	—	—	58.80	—	40.17	12.72	—	31.92	—	—	—	—
EV/EBITDA	10.74	9.17	10.29	10.84	7.32	10.59	10.88	9.93	12.27	12.40	13.56	17.75	17.44	19.91	14.34	13.04	14.65	48.19	126.17	-92.90	-92.902
EV/Revenue	1.55	1.27	1.20	0.93	0.68	0.74	0.70	0.75	0.75	0.74	0.69	0.73	0.67	0.79	0.76	0.67	0.71	0.76	0.81	0.72	0.724
EV/EBIT	13.33	11.35	13.50	16.34	10.56	19.01	21.69	17.68	29.74	33.30	56.82	521.71	-464.40	2798.07	55.94	56.33	83.79	-30.78	-24.41	-15.23	-15.228
EV/FCF	10.92	12.75	11.21	14.39	15.61	90.70	-44.19	-44.86	-41.17	-18.83	-19.73	-29.79	-26.10	-84.26	351.70	-38.55	-68.26	-22.02	-55.08	-36.36	-36.363
Earnings Yield	7.3%	8.9%	8.4%	7.4%	14.4%	7.0%	6.3%	6.7%	1.9%	0.8%	-4.6%	-9.5%	-18.5%	-10.2%	-5.9%	-14.7%	-26.9%	-46.9%	-67.1%	-6.4%	-6.40%
FCF Yield	11.1%	9.8%	12.8%	11.5%	13.5%	2.2%	-5.8%	-5.1%	-6.0%	-13.9%	-19.8%	-12.4%	-21.0%	-4.1%	1.1%	-19.2%	-10.4%	-30.0%	-10.5%	-98.1%	-98.08%
PEG Ratio	snapshot only																				0.002
EV/Gross Profit	snapshot only																				1.242
Shareholder Yield	snapshot only																				3.77%

Leverage & Solvency

Metric	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	0.28	0.28	0.23	0.23	0.23	0.23	0.21	0.21	0.21	0.21	0.22	0.22	0.22	0.22	0.20	0.20	0.20	0.20	0.16	0.16	0.164
Quick Ratio	0.15	0.15	0.11	0.11	0.11	0.11	0.09	0.09	0.09	0.09	0.10	0.10	0.10	0.10	0.09	0.09	0.09	0.09	0.16	0.16	0.164
Debt/Equity	-2.63	-2.63	-1.86	-1.86	-1.86	-1.86	-2.04	-2.04	-2.04	-2.04	-2.20	-2.20	-2.20	-2.20	-2.07	-2.07	-2.07	-2.07	-1.63	-1.63	-1.629
Net Debt/Equity	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Debt/Assets	0.74	0.74	0.86	0.86	0.86	0.86	0.94	0.94	0.94	0.94	1.02	1.02	1.02	1.02	1.09	1.09	1.09	1.09	1.39	1.39	1.386
Debt/EBITDA	1.90	1.88	3.12	4.32	3.87	5.40	6.62	5.63	7.29	7.68	10.12	12.97	14.29	14.13	10.49	11.29	12.61	40.98	104.54	-90.46	-90.460
Net Debt/EBITDA	1.88	1.87	3.11	4.31	3.86	5.38	6.61	5.62	7.28	7.66	10.09	12.93	14.26	14.09	10.47	11.27	12.58	40.90	104.35	-90.30	-90.297
Interest Coverage	47.92	48.62	30.99	16.43	15.07	6.19	3.58	3.44	1.57	1.15	0.54	0.06	-0.05	0.01	0.47	0.41	0.28	-0.76	-0.94	-1.24	-1.237
Equity Multiplier	-3.57	-3.57	-2.16	-2.16	-2.16	-2.16	-2.18	-2.18	-2.18	-2.18	-2.15	-2.15	-2.15	-2.15	-1.91	-1.91	-1.91	-1.91	-1.18	-1.18	-1.176
Cash Ratio	snapshot only																				0.002
Debt Service Coverage	snapshot only																				-0.203
Cash to Debt	snapshot only																				0.002
FCF to Debt	snapshot only																				-0.028
Defensive Interval	snapshot only																				19.9 days

Efficiency & Turnover

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Asset Turnover	2.68	2.82	2.54	2.49	2.57	2.45	2.26	2.26	2.16	2.09	1.98	1.92	1.87	1.82	1.86	1.77	1.68	1.59	1.83	1.74	1.736
Inventory Turnover	9.64	10.28	9.26	9.40	9.75	9.61	8.30	8.23	7.96	7.63	6.96	6.77	6.53	6.23	6.22	5.84	5.54	5.27	11.22	10.81	10.812
Receivables Turnover	83.00	87.21	75.88	74.45	76.70	73.23	81.75	81.73	78.24	75.61	71.41	69.29	67.38	65.64	75.82	72.34	68.72	64.94	45.74	43.33	43.329
Payables Turnover	7.17	7.65	6.81	6.91	7.16	7.06	5.38	5.33	5.16	4.95	5.12	4.98	4.80	4.58	5.58	5.24	4.97	4.73	5.13	4.94	4.944
DSO	4	4	5	5	5	5	4	4	5	5	5	5	5	6	5	5	5	6	8	8	8.4 days
DIO	38	36	39	39	37	38	44	44	46	48	52	54	56	59	59	63	66	69	33	34	33.8 days
DPO	51	48	54	53	51	52	68	68	71	74	71	73	76	80	65	70	73	77	71	74	73.8 days
Cash Conversion Cycle	-9	-8	-9	-9	-9	-9	-19	-20	-20	-21	-14	-14	-15	-16	-2	-2	-2	-2	-31	-32	-31.6 days
Operating Cycle	snapshot only																				42.2 days
Cash Velocity	snapshot only																				789.826
Capital Intensity	snapshot only																				0.509

Growth (YoY)

Metric	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	28.6%	30.7%	17.7%	9.8%	2.6%	-6.7%	-3.2%	-1.4%	-8.4%	-7.3%	-10.7%	-13.4%	-12.0%	-11.3%	-10.9%	-12.4%	-14.4%	-17.0%	-16.1%	-16.7%	-16.69%
Net Income	1.6%	1.0%	10.5%	-46.5%	-49.5%	-73.9%	-76.2%	-48.4%	-88.4%	-91.6%	-1.4%	-1.7%	-4.4%	-10.1%	-33.0%	37.2%	-3.5%	-91.2%	-5.5%	-7.1%	-7.08%
EPS	1.8%	1.4%	30.1%	-39.8%	-43.9%	-72.0%	-74.5%	-46.1%	-88.3%	-91.6%	-1.4%	-1.7%	-4.4%	-10.1%	-32.0%	37.8%	-2.2%	-88.1%	-5.4%	-7.0%	-6.97%
FCF	93.6%	-7.9%	-3.1%	-48.1%	-68.6%	-92.4%	-1.1%	-1.3%	-1.4%	-5.5%	-98.4%	-26.7%	-24.1%	78.8%	1.1%	37.3%	64.9%	-2.1%	-6.7%	5.0%	5.01%
EBITDA	78.3%	52.9%	3.0%	-32.0%	-34.3%	-53.3%	-46.7%	-13.1%	-39.8%	-20.4%	-28.9%	-52.9%	-44.6%	-41.0%	-7.2%	10.5%	9.1%	-66.8%	-89.9%	-1.1%	-1.13%
Op. Income	1.2%	76.9%	4.7%	-41.7%	-43.4%	-67.8%	-64.9%	-26.4%	-64.2%	-46.8%	-66.2%	-97.1%	-1.1%	-98.9%	-0.3%	6.5%	6.1%	-74.0%	-2.9%	-4.1%	-4.15%
OCF Growth	snapshot only																				12.33%
Asset Growth	snapshot only																				-21.00%
Debt Growth	snapshot only																				0.68%
Shares Change	snapshot only																				1.29%

Growth (CAGR)

Metric	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	13.5%	15.1%	12.6%	11.0%	11.1%	8.1%	7.6%	6.6%	6.5%	4.2%	0.6%	-2.1%	-6.1%	-8.4%	-8.3%	-9.2%	-11.6%	-11.9%	-12.6%	-14.2%	-14.15%
Revenue 5Y	12.0%	13.3%	10.8%	9.7%	10.2%	8.6%	7.9%	8.0%	6.6%	5.7%	4.3%	3.1%	2.1%	0.8%	-0.2%	-1.7%	-1.8%	-3.6%	-5.3%	-7.3%	-7.29%
EPS 3Y	64.9%	71.6%	45.9%	17.3%	22.3%	-6.1%	-16.1%	-15.0%	-42.9%	-61.8%	—	—	—	—	—	—	—	—	—	—	—
EPS 5Y	71.9%	83.1%	38.6%	21.3%	25.2%	10.1%	0.6%	5.6%	-21.7%	-34.6%	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	45.3%	51.8%	30.3%	6.2%	10.8%	-14.4%	-23.5%	-21.6%	-46.8%	-64.7%	—	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	51.7%	60.8%	24.5%	7.2%	10.9%	-2.6%	-10.9%	-5.5%	-29.0%	-40.2%	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	27.7%	32.0%	18.0%	4.6%	7.3%	-6.4%	-8.0%	-6.3%	-11.0%	-17.1%	-26.9%	-34.7%	-39.7%	-39.7%	-29.4%	-23.2%	-28.6%	-46.2%	-59.5%	—	—
EBITDA 5Y	25.2%	29.2%	13.7%	3.8%	6.7%	-0.2%	-2.5%	2.1%	-3.8%	-3.1%	-9.0%	-14.1%	-16.3%	-17.4%	-12.5%	-15.6%	-15.7%	-35.5%	-48.4%	—	—
Gross Profit 3Y	14.2%	15.8%	12.4%	9.9%	9.8%	5.6%	4.6%	3.5%	3.5%	1.3%	-2.0%	-4.5%	-8.3%	-9.9%	-8.7%	-8.6%	-10.8%	-10.6%	-11.5%	-13.6%	-13.64%
Gross Profit 5Y	12.8%	13.7%	10.2%	8.3%	8.8%	6.7%	6.0%	6.4%	5.0%	4.5%	3.2%	2.0%	1.0%	-0.1%	-1.0%	-2.4%	-2.4%	-4.3%	-6.3%	-8.4%	-8.41%
Op. Income 3Y	41.6%	50.5%	27.9%	7.4%	11.1%	-11.4%	-15.4%	-12.2%	-23.4%	-32.8%	-50.1%	-77.0%	—	-87.5%	-50.9%	-46.0%	-54.9%	—	—	—	—
Op. Income 5Y	46.5%	52.5%	20.4%	5.6%	10.2%	-1.3%	-5.9%	1.5%	-10.5%	-10.2%	-24.3%	-51.8%	—	-66.6%	-27.2%	-32.0%	-35.1%	—	—	—	—
FCF 3Y	73.1%	44.5%	39.4%	13.7%	-5.8%	-49.0%	—	—	—	—	—	—	—	—	-75.0%	—	—	—	—	—	—
FCF 5Y	50.5%	30.9%	20.0%	3.6%	-6.2%	-32.9%	—	—	—	—	—	—	—	—	-51.1%	—	—	—	—	—	—
OCF 3Y	46.4%	29.6%	31.6%	12.3%	-1.1%	-22.4%	-42.4%	-47.3%	-49.7%	—	—	-72.8%	—	-67.3%	-55.1%	—	-69.3%	—	—	—	—
OCF 5Y	26.3%	18.6%	14.6%	4.1%	-2.9%	-13.7%	-26.9%	-25.9%	-25.4%	—	—	-47.3%	—	-44.3%	-32.2%	—	-52.8%	—	—	—	—
Assets 3Y	19.2%	19.2%	25.1%	25.1%	25.1%	25.1%	5.8%	5.8%	5.8%	5.8%	5.9%	5.9%	5.9%	5.9%	-2.2%	-2.2%	-2.2%	-2.2%	-10.7%	-10.7%	-10.67%
Assets 5Y	9.3%	9.3%	15.0%	15.0%	15.0%	15.0%	15.1%	15.1%	15.1%	15.1%	15.1%	15.1%	15.1%	15.1%	1.3%	1.3%	1.3%	1.3%	-3.2%	-3.2%	-3.20%
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	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	0.88	0.89	0.95	0.98	0.90	0.84	0.92	0.95	0.71	0.54	0.47	0.33	0.08	0.00	0.00	0.06	0.07	0.21	0.48	0.68	0.676
Earnings Stability	0.70	0.82	0.88	0.41	0.39	0.15	0.04	0.00	0.00	0.04	0.21	0.39	0.32	0.46	0.60	0.74	0.64	0.77	0.92	0.93	0.928
Margin Stability	0.99	0.99	0.99	0.97	0.97	0.97	0.96	0.96	0.96	0.96	0.96	0.97	0.96	0.96	0.97	0.96	0.97	0.96	0.96	0.97	0.966
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	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
Earn. Growth Consistency	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.00	0.00	0.00	0.00	0.000
FCF Positive Streak	1	1	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	0.50	0.50	0.96	0.81	0.80	0.50	0.50	0.81	0.50	0.50	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	0.50	0.50	0.500
Earnings Smoothness	0.12	0.33	0.90	0.39	0.34	0.00	0.00	0.36	0.00	0.00	—	—	—	—	—	—	—	—	—	—	—
ROE Trend	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Margin Trend	0.01	-0.00	-0.02	-0.03	-0.03	-0.05	-0.04	-0.03	-0.04	-0.02	-0.01	-0.01	0.00	0.02	0.02	0.03	0.03	0.02	0.00	-0.01	-0.006
FCF Margin Trend	0.06	-0.01	0.00	-0.05	-0.07	-0.11	-0.13	-0.12	-0.11	-0.09	-0.08	-0.05	-0.04	0.01	0.03	0.00	0.01	-0.01	0.00	0.00	0.001
Sustainable Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Internal Growth Rate	33.5%	34.0%	21.8%	11.6%	13.4%	6.6%	4.1%	5.2%	1.3%	0.5%	—	—	—	—	—	—	—	—	—	—	—

Cash Flow Quality

Metric	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	1.76	1.40	1.95	2.39	1.64	1.64	0.99	0.66	2.21	-2.72	0.59	-0.18	0.11	-0.24	-1.33	0.43	-0.12	0.37	0.02	0.05	0.047
FCF/OCF	0.86	0.79	0.78	0.65	0.57	0.20	-0.92	-1.17	-1.40	6.31	7.32	-7.28	10.75	-1.63	0.13	3.04	-3.31	1.75	6.97	3.29	3.290
FCF/Net Income	snapshot only																				0.153
CapEx/Revenue	2.3%	2.6%	3.1%	3.5%	3.2%	3.3%	3.3%	3.1%	3.1%	3.3%	3.0%	2.8%	2.3%	1.5%	1.4%	1.2%	1.4%	1.5%	1.3%	1.4%	1.39%
CapEx/Depreciation	snapshot only																				0.349
Accruals Ratio	-0.19	-0.10	-0.17	-0.14	-0.08	-0.04	0.00	0.02	-0.02	0.02	-0.01	-0.04	-0.04	-0.05	-0.05	-0.01	-0.05	-0.05	-0.17	-0.21	-0.215
Sloan Accruals	snapshot only																				-0.116
Cash Flow Adequacy	snapshot only																				-0.437

Dividends & Buybacks

Metric	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	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	—	—	—	—	—	—	—	—	—	—	—
FCF Payout Ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	—	—	—	—	—	—	—	—	0.0%	—	—	—	—	—	—
Total Payout Ratio	2.4%	2.8%	2.5%	2.9%	1.6%	1.2%	1.8%	36.0%	34.2%	84.1%	—	—	—	—	—	—	—	—	—	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	17.2%	25.1%	21.0%	21.3%	23.3%	8.5%	11.1%	2.4%	0.7%	0.7%	1.1%	0.3%	0.4%	0.2%	0.2%	0.5%	0.7%	0.6%	0.6%	3.8%	3.77%
Net Buyback Yield	16.9%	24.7%	20.7%	21.1%	23.1%	8.3%	10.9%	2.3%	0.5%	0.6%	1.0%	0.3%	0.4%	0.2%	0.2%	0.5%	0.7%	0.6%	0.6%	3.8%	3.77%
Total Shareholder Return	16.9%	24.7%	20.7%	21.1%	23.1%	8.3%	10.9%	2.3%	0.5%	0.6%	1.0%	0.3%	0.4%	0.2%	0.2%	0.5%	0.7%	0.6%	0.6%	3.8%	3.77%

DuPont Factors

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Tax Burden (NI/EBT)	0.82	0.82	0.82	0.78	0.77	0.78	0.75	0.73	0.64	0.77	0.77	0.79	0.79	0.84	0.80	0.77	1.23	0.94	1.37	1.27	1.270
Interest Burden (EBT/EBIT)	0.98	0.98	0.97	0.94	0.93	0.84	0.72	0.71	0.36	0.13	-0.86	-16.99	19.87	-99.64	-1.11	-1.46	-2.59	2.32	2.06	2.15	2.151
EBIT Margin	0.12	0.11	0.09	0.06	0.06	0.04	0.03	0.04	0.03	0.02	0.01	0.00	-0.00	0.00	0.01	0.01	0.01	-0.02	-0.03	-0.05	-0.048
Asset Turnover	2.68	2.82	2.54	2.49	2.57	2.45	2.26	2.26	2.16	2.09	1.98	1.92	1.87	1.82	1.86	1.77	1.68	1.59	1.83	1.74	1.736
Equity Multiplier	-4.19	-4.19	-2.65	-2.65	-2.65	-2.65	-2.17	-2.17	-2.17	-2.17	-2.16	-2.16	-2.16	-2.16	-2.03	-2.03	-2.03	-2.03	-1.50	-1.50	-1.496

Per Share

Metric	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)	$8.00	$8.42	$6.46	$3.78	$4.49	$2.36	$1.65	$2.04	$0.53	$0.20	$-0.68	$-1.52	$-1.77	$-1.81	$-0.90	$-0.95	$-1.81	$-3.40	$-5.76	$-7.55	$-7.55
Book Value/Share	$-8.89	$-9.24	$-17.84	$-18.01	$-18.71	$-18.83	$-19.69	$-19.40	$-19.47	$-19.49	$-19.66	$-19.64	$-19.54	$-19.56	$-19.93	$-19.89	$-19.72	$-19.66	$-25.26	$-25.15	$-27.23
Tangible Book/Share	$-11.78	$-12.25	$-20.80	$-21.00	$-21.81	$-21.95	$-22.75	$-22.42	$-22.50	$-22.52	$-22.62	$-22.60	$-22.49	$-22.51	$-22.86	$-22.81	$-22.62	$-22.56	$-28.15	$-28.03	$-28.03
Revenue/Share	$85.40	$93.30	$91.74	$90.87	$97.24	$93.42	$95.03	$93.60	$89.92	$86.99	$83.95	$81.37	$78.76	$76.81	$74.24	$70.69	$66.57	$62.75	$61.64	$58.14	$58.14
FCF/Share	$12.13	$9.31	$9.79	$5.85	$4.22	$0.76	$-1.50	$-1.56	$-1.63	$-3.42	$-2.94	$-1.98	$-2.01	$-0.72	$0.16	$-1.23	$-0.70	$-2.18	$-0.90	$-1.16	$-1.16
OCF/Share	$14.05	$11.76	$12.60	$9.03	$7.36	$3.87	$1.62	$1.34	$1.16	$-0.54	$-0.40	$0.27	$-0.19	$0.44	$1.20	$-0.41	$0.21	$-1.24	$-0.13	$-0.35	$-0.35
Cash/Share	$0.17	$0.18	$0.10	$0.10	$0.11	$0.11	$0.08	$0.08	$0.08	$0.08	$0.11	$0.11	$0.11	$0.11	$0.09	$0.09	$0.09	$0.08	$0.07	$0.07	$0.06
EBITDA/Share	$12.34	$12.94	$10.66	$7.76	$8.99	$6.49	$6.08	$7.05	$5.46	$5.19	$4.28	$3.33	$3.01	$3.05	$3.94	$3.65	$3.24	$0.99	$0.39	$-0.45	$-0.45
Debt/Share	$23.39	$24.32	$33.22	$33.53	$34.83	$35.04	$40.27	$39.68	$39.82	$39.86	$43.26	$43.22	$43.01	$43.06	$41.31	$41.23	$40.87	$40.76	$41.16	$40.98	$40.98
Net Debt/Share	$23.22	$24.15	$33.11	$33.43	$34.72	$34.94	$40.19	$39.60	$39.74	$39.78	$43.15	$43.10	$42.90	$42.95	$41.23	$41.14	$40.79	$40.68	$41.08	$40.90	$40.90

Per Employee

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
Employee Count		snapshot only																				0

Academic Models

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-0.933
Altman Z-Prime	snapshot only																				-10.891
Piotroski F-Score	8	7	7	6	5	5	4	5	5	4	3	4	3	4	3	3	2	1	1	1	1
Beneish M-Score	-2.78	-2.43	-3.33	-3.23	-2.90	-2.77	-2.42	-2.37	-2.48	-2.36	-2.45	-2.60	-2.60	-2.69	-3.05	-2.86	-3.01	-3.03	-0.89	-0.74	-0.739
Ohlson O-Score	snapshot only																				3.214
Net-Net WC	snapshot only																				$-48.20
EVA	snapshot only																				$-83958090.00

Credit

Metric	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																				CCC
Credit Score	90.14	85.88	53.22	43.28	42.91	29.71	20.00	20.00	17.13	14.45	11.37	11.83	9.47	11.82	12.41	11.36	11.78	6.16	6.19	12.46	12.460
Credit Grade	snapshot only																				17
Credit Trend	snapshot only																				1.099
Implied Spread (bps)	snapshot only																				1200.000
Industry Credit Rank	snapshot only																				0
Sector Credit Rank	snapshot only																				0

SNBR NASDAQ

Edge Score

Analyst Insights

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet