— Know what they know.
Not Investment Advice

TBBC OTC

Triad Business Bank
1W: -1.1% 1M: +0.5% 3M: +0.5% YTD: +11.0% 1Y: +19.1% 3Y: -12.7% 5Y: -35.1%
$6.55
+0.03 (+0.46%)
 
Weekly Expected Move ±2.3%
$6 $6 $7 $7 $7
OTC · Financial Services · Banks - Regional · Tech Score Sell · Power 44 · $52.8M mcap · 5M float · 0.070% daily turnover · Short 56% of daily vol

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.

B
Oct 02, 2026
DCF
4
ROE
2
ROA
4
D/E
2
P/E
1
P/B
3
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. TBBC receives an overall rating of B. Strongest factors: DCF (4/5), ROA (4/5). Areas of concern: ROE (2/5), D/E (2/5), P/E (1/5).
Rating Change History
DateFromTo
2026-10-01 B- B
2026-09-28 None ADDED
2026-09-27 EXISTED None
2026-09-22 None ADDED
2026-09-20 EXISTED None
2026-09-14 None ADDED
2026-09-14 EXISTED None
2026-09-08 None ADDED
2026-09-08 EXISTED None
2026-08-17 None ADDED

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.

★ ★ ★ ★ ★ 31 Grade D
Profitability
31
Balance Sheet
52
Earnings Quality
64
Growth
59
Value
71
Momentum
49
Safety
30
Cash Flow
28
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. TBBC scores highest in Value (71/100) and lowest in Cash Flow (28/100). 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-B Score
1.49
Distress Zone
Piotroski F-Score
6/9
✓ ✓ ✓ ✗ ✓ ✗ ✗ ✓ ✓
Beneish M-Score
-3.84
Unlikely Manipulator
Ohlson O-Score
-4.66
Bankruptcy prob: 0.9%
Low Risk
Credit Rating
BBB
Score: 58.5/100
Trend: Improving
Earnings Quality
25/100
OCF/NI: 0.08x
Accruals: 1.4%
The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. TBBC scores 1.49, placing it in the Distress Zone (safe > 3.0, distress < 1.5). 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. TBBC scores 6/9, 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. TBBC's score of -3.84 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. TBBC's implied 0.9% 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. TBBC receives an estimated rating of BBB (score: 58.5/100), with a improving 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). TBBC's score of 25/100 is low — reported earnings may not be fully supported by cash flows.

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
36.11x
PEG
-0.48x
P/S
1.84x
P/B
1.04x
P/FCF
95.68x
P/OCF
87.16x
EV/EBITDA
4.61x
EV/Revenue
1.50x
EV/EBIT
4.61x
EV/FCF
65.40x
Earnings Yield
14.79%
FCF Yield
1.05%
Shareholder Yield
0.00%
Graham Number
$11.60
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 36.1x earnings, TBBC commands a growth premium. An earnings yield of 14.8% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $11.60 per share, suggesting a potential 77% 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
0.996
NI / EBT
×
Interest Burden
1.000
EBT / EBIT
×
EBIT Margin
0.325
EBIT / Rev
×
Asset Turnover
0.046
Rev / Assets
×
Equity Multiplier
11.403
Assets / Equity
=
ROE
17.0%
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. TBBC's ROE of 17.0% is driven by financial leverage (equity multiplier: 11.40x). Note: high leverage means ROE is amplified by debt rather than operational performance. 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.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
$8.19
Price/Value
0.80x
Margin of Safety
20.43%
Premium
-20.43%
Assessment
Neutral
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with TBBC's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. TBBC trades at a -20% premium to its adjusted intrinsic value of $8.19, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 36.1x.

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 1445 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$6.55
Median 1Y
$5.77
5th Pctile
$3.55
95th Pctile
$9.38
Ann. Volatility
29.8%
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 Q4'20 Q1'21 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 Q4'24 Q1'25 Q2'25 Q1'26 Q2'26 Current
ROE -1.6% -2.5% -3.3% -3.0% -3.1% -3.7% -3.5% -2.0% -0.8% -5.1% -6.4% -9.4% -11.4% -5.3% -5.4% -7.6% 12.4% 13.1% 13.7% 17.0% 16.99%
ROA -0.3% -0.4% -0.5% -0.5% -0.5% -0.5% -0.4% -0.2% -0.1% -0.5% -0.5% -0.7% -0.9% -0.4% -0.4% -0.6% 1.0% 1.0% 1.2% 1.5% 1.49%
ROIC -1.9% -1.3% -2.1% -2.5% -4.7% -3.8% 32.3% 9.5% -4.5% -21.3% 24.7% -23.7% -31.5% -9.3% -1.2% -1.0% 3.7% 3.0% 1.9% 5.8% 5.76%
ROCE -0.2% -0.4% -0.5% -0.5% -0.6% -0.6% -0.5% -0.3% -0.8% -1.0% -1.0% -1.2% -1.5% -0.4% -0.6% -1.2% 1.0% 1.0% 1.2% 1.5% 1.48%
Gross Margin 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 46.7% 2.5% 0.0% 0.0% 1.0% 52.0% 48.9% 48.87%
Operating Margin -71.2% -20.5% -13.5% -12.5% -20.3% -20.4% -2.6% 6.0% -22.6% -47.2% -7.4% -10.3% -24.6% 13.2% 20.6% -5.2% 17.5% 6.9% 6.1% 1.2% 1.20%
Net Margin -71.2% -20.5% -13.5% -12.5% -20.3% -20.5% -3.1% 5.6% 2.6% -47.2% -7.4% -10.3% -11.9% -1.4% -21.8% -18.8% 1.0% 6.9% 5.8% 1.1% 1.07%
EBITDA Margin 31.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 6.8% 0.0% 0.0% 0.0% 0.0% 0.0% -1.4% -3.1% -18.8% 1.0% 6.9% 6.1% 1.2% 1.20%
FCF Margin -97.7% -47.2% -32.4% -25.9% -16.6% -16.9% -13.6% -7.7% 2.4% -9.9% -10.3% -13.5% -17.9% -8.8% -9.7% -6.0% -2.1% 0.2% 2.3% 2.3% 2.29%
OCF Margin -85.0% -42.8% -29.9% -24.3% -16.6% -16.9% -13.6% -7.7% 2.4% -9.9% -10.3% -13.5% -17.9% -8.8% -9.7% -5.9% -1.9% 0.4% 2.5% 2.5% 2.51%
ROE 3Y Avg snapshot only -0.48%
ROE 5Y Avg snapshot only -1.39%
ROA 3Y Avg snapshot only 0.08%
ROIC 3Y Avg snapshot only -6.89%
ROIC Economic snapshot only 3.60%
Cash ROA snapshot only 0.11%
Cash ROIC snapshot only 1.81%
CROIC snapshot only 1.65%
NOPAT Margin snapshot only 8.00%
Pretax Margin snapshot only 32.47%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 26.76%
SBC / Revenue snapshot only 2.34%
Valuation
Metric Trend Q4'20 Q1'21 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 Q4'24 Q1'25 Q2'25 Q1'26 Q2'26 Current
P/E Ratio -69.76 -44.00 -35.85 -36.24 -44.90 -38.95 -43.26 -68.13 -185.14 -27.22 -19.44 -13.62 -10.23 -17.78 -15.70 -14.28 7.34 7.78 7.85 6.76 36.108
P/S Ratio 49.68 16.73 9.78 8.14 7.44 6.58 5.88 5.23 5.11 3.89 2.74 2.29 1.83 1.36 1.49 1.73 1.56 2.09 2.07 2.19 1.835
P/B Ratio 1.13 1.12 1.17 1.09 1.23 1.37 1.53 1.70 1.75 1.59 1.36 1.38 1.18 0.96 0.78 0.97 0.83 0.92 1.00 1.05 1.040
P/FCF -50.84 -35.46 -30.16 -31.40 -44.90 -38.95 -43.26 -68.13 212.72 -39.25 -26.50 -16.98 -10.23 -15.54 -15.24 -28.64 -75.65 1372.39 90.72 95.68 95.683
P/OCF — — — — — — — — 209.90 — — — — — — — — 559.20 82.63 87.16 87.157
EV/EBITDA 114.00 235.09 192.09 194.62 — — — 70.66 173.43 120.20 8.82 — — -138.69 -226.10 -27.19 10.02 8.61 12.36 4.61 4.605
EV/Revenue 35.41 25.23 11.57 7.90 4.19 5.31 1.72 1.54 3.67 2.15 0.14 1.32 0.81 0.54 1.85 1.78 2.34 2.53 3.27 1.50 1.495
EV/EBIT -88.19 -92.41 -54.44 -42.91 -25.29 -31.49 -12.82 -20.93 -27.01 -9.18 -0.61 -5.52 -4.53 -7.01 -19.59 -14.70 11.04 9.44 12.36 4.61 4.605
EV/FCF -36.23 -53.46 -35.69 -30.46 -25.29 -31.43 -12.64 -20.10 152.60 -21.75 -1.31 -9.81 -4.53 -6.13 -19.02 -29.48 -113.88 1664.03 143.34 65.40 65.404
Earnings Yield -1.4% -2.3% -2.8% -2.8% -2.2% -2.6% -2.3% -1.5% -0.5% -3.7% -5.1% -7.3% -9.8% -5.6% -6.4% -7.0% 13.6% 12.9% 12.7% 14.8% 14.79%
FCF Yield -2.0% -2.8% -3.3% -3.2% -2.2% -2.6% -2.3% -1.5% 0.5% -2.5% -3.8% -5.9% -9.8% -6.4% -6.6% -3.5% -1.3% 0.1% 1.1% 1.0% 1.05%
Price/Tangible Book snapshot only 1.052
EV/OCF snapshot only 59.576
EV/Gross Profit snapshot only 3.537
Acquirers Multiple snapshot only 18.621
Shareholder Yield snapshot only 0.00%
Graham Number snapshot only $11.60
Leverage & Solvency
Metric Trend Q4'20 Q1'21 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 Q4'24 Q1'25 Q2'25 Q1'26 Q2'26 Current
Current Ratio 1292.57 0.34 0.84 0.81 0.37 0.20 0.32 0.35 0.14 0.40 0.50 0.28 0.15 — 0.17 0.19 — — — — —
Quick Ratio 1292.57 0.34 0.84 0.81 0.37 0.20 0.32 0.35 0.27 0.40 0.50 0.28 0.15 — 0.17 0.19 — — — — —
Debt/Equity 0.59 0.68 0.24 0.30 0.14 0.15 0.00 0.00 0.29 0.40 0.14 0.27 0.24 0.24 0.69 0.60 0.42 0.20 0.89 0.08 0.079
Net Debt/Equity -0.33 0.57 0.21 -0.03 -0.54 -0.26 -1.09 -1.20 -0.50 -0.71 -1.29 -0.58 -0.65 -0.58 0.19 0.03 0.42 0.20 0.58 -0.33 -0.333
Debt/Assets 0.12 0.11 0.04 0.05 0.02 0.02 0.00 0.00 0.03 0.03 0.01 0.02 0.02 0.02 0.06 0.05 0.04 0.02 0.08 0.01 0.007
Debt/EBITDA 83.72 94.60 33.88 54.55 — — — 0.00 40.03 53.86 17.95 — — -89.19 -159.52 -16.14 3.36 1.51 6.95 0.50 0.504
Net Debt/EBITDA -45.94 79.17 29.74 -5.98 — — — -168.89 -68.32 -96.72 -169.51 — — 212.95 -44.93 -0.77 3.36 1.51 4.54 -2.13 -2.132
Interest Coverage — -43.60 -26.15 -24.29 -21.80 -26.65 -28.04 -13.25 -30.63 -16.07 -9.97 -9.27 -5.74 -3.49 -4.28 -8.34 41.99 44.59 1.95 1.18 1.184
Equity Multiplier 4.93 5.98 6.03 6.27 6.55 7.93 9.98 11.25 11.58 12.80 14.00 14.72 13.59 14.26 12.01 12.44 11.54 11.51 10.60 10.54 10.544
Debt Service Coverage snapshot only 1.184
Cash to Debt snapshot only 5.230
FCF to Debt snapshot only 0.140
Defensive Interval snapshot only 709.6 days
Efficiency & Turnover
Metric Trend Q4'20 Q1'21 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 Q4'24 Q1'25 Q2'25 Q1'26 Q2'26 Current
Asset Turnover 0.00 0.01 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.05 0.05 0.04 0.05 0.05 0.04 0.05 0.05 0.046
Inventory Turnover — — — — — — — — — — — — — — — — — — — — —
Receivables Turnover 1.21 — — — 9.81 — — — 10.43 — — — 15.06 — — 25.92 27.45 — — 26.57 26.569
Payables Turnover 0.00 — — — 0.00 — — — 0.00 — — — 0.00 — — 28.61 68.87 — — 60.22 60.219
DSO 302 0 0 0 37 0 0 0 35 0 0 0 24 0 0 14 13 0 0 14 13.7 days
DIO — — — — — — — — — — — — — 0 — 0 0 0 0 0 0.0 days
DPO — — — — — — — — — — — — — 0 — 13 5 0 0 6 6.1 days
Cash Conversion Cycle — — — — — — — — — — — — — 0 — 1 8 0 0 8 7.7 days
Cash Velocity snapshot only 1.168
Capital Intensity snapshot only 21.935
Growth (YoY)
Metric Trend Q4'20 Q1'21 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 Q4'24 Q1'25 Q2'25 Q1'26 Q2'26 Current
Revenue — — — — 8.2% 2.5% 1.1% 63.1% 39.4% 51.1% 61.7% 60.5% 83.3% 67.5% 26.3% 16.4% 0.0% -22.1% 6.8% 2.5% 2.51%
Net Income — — — — -1.2% -54.4% -6.2% 44.3% 76.8% -27.8% -67.4% -2.5% -10.9% 10.1% 15.0% 16.2% 2.2% 3.7% 4.0% 3.7% 3.74%
EPS — — — — -66.3% -19.3% 18.0% 50.6% 77.6% -27.8% -66.9% -2.6% -11.1% 11.3% 17.3% 29.8% 2.1% 3.2% 3.5% 3.7% 3.67%
FCF — — — — -56.8% -24.5% 10.7% 51.7% 1.2% 11.4% -22.8% -1.8% -14.6% -48.3% -19.3% 47.9% 88.5% 1.0% 1.2% 1.4% 1.39%
EBITDA — — — — -1.0% -1.0% -1.0% -12.3% — — — -1.0% -1.0% -1.4% -1.7% — — 60.1% 35.4% 6.1% 6.09%
Op. Income — — — — -1.2% -54.1% -4.7% 46.5% 30.0% -70.5% -1.2% -3.5% -3.7% 38.3% 75.4% 87.3% 1.5% 1.9% 2.8% 4.7% 4.67%
OCF Growth snapshot only 1.43%
Asset Growth snapshot only 2.07%
Equity Growth snapshot only 20.41%
Debt Growth snapshot only -84.10%
Shares Change snapshot only 2.58%
Growth (CAGR)
Metric Trend Q4'20 Q1'21 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 Q4'24 Q1'25 Q2'25 Q1'26 Q2'26 Current
Revenue 3Y — — — — — — — — — — — — 1.9% 1.1% 63.3% 45.0% 36.7% 25.4% 29.7% 24.2% 24.20%
Revenue 5Y — — — — — — — — — — — — — — — — — — — — —
EPS 3Y — — — — — — — — — — — — — — — — — — — — —
EPS 5Y — — — — — — — — — — — — — — — — — — — — —
Net Income 3Y — — — — — — — — — — — — — — — — — — — — —
Net Income 5Y — — — — — — — — — — — — — — — — — — — — —
EBITDA 3Y — — — — — — — — — — — — — — — — — — — 2.1% 2.05%
EBITDA 5Y — — — — — — — — — — — — — — — — — — — — —
Gross Profit 3Y — — — — — — — — — — — — 1.9% 96.0% 64.6% 29.9% 3.3% 0.0% -15.4% -6.8% -6.79%
Gross Profit 5Y — — — — — — — — — — — — — — — — — — — — —
Op. Income 3Y — — — — — — — — — — — — — — — — — — — — —
Op. Income 5Y — — — — — — — — — — — — — — — — — — — — —
FCF 3Y — — — — — — — — — — — — — — — — — — — — —
FCF 5Y — — — — — — — — — — — — — — — — — — — — —
OCF 3Y — — — — — — — — — — — — — — — — — — — — —
OCF 5Y — — — — — — — — — — — — — — — — — — — — —
Assets 3Y — — — — — — — — — — — — 32.2% 25.8% 25.1% 12.8% 11.8% 10.6% 7.7% 6.7% 6.70%
Assets 5Y — — — — — — — — — — — — — — — — — — — — —
Equity 3Y — — — — — — — — — — — — -5.7% -5.8% -0.6% -10.2% -7.5% -2.3% 5.6% 9.0% 9.03%
Book Value 3Y — — — — — — — — — — — — -13.9% -13.9% -9.7% -18.1% -10.8% -8.8% -1.6% 2.6% 2.65%
Dividend 3Y — — — — — — — — — — — — — — — — — — — — —
Growth Quality
Metric Trend Q4'20 Q1'21 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 Q4'24 Q1'25 Q2'25 Q1'26 Q2'26 Current
Revenue Stability — — — — — — — — 0.95 0.99 1.00 0.98 0.97 0.98 1.00 0.98 0.88 0.61 0.93 0.85 0.852
Earnings Stability — — — — — — — — 0.09 1.00 0.81 0.45 0.48 0.71 0.61 0.46 0.17 0.39 0.40 0.35 0.351
Margin Stability — — — — — — — — 1.00 1.00 1.00 1.00 1.00 0.93 0.99 0.85 0.67 0.72 0.56 0.65 0.649
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 0.00 1.00 1.00 1.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.00 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Earnings Persistence — — — — — — — — 0.50 0.89 0.50 0.50 0.50 0.96 0.94 0.94 0.20 0.20 0.20 0.20 0.200
Earnings Smoothness — — — — — — — — — — — — — — — — — — — — —
ROE Trend — — — — — — — — 0.01 -0.03 -0.04 -0.07 -0.10 -0.01 0.00 -0.00 0.18 0.17 0.19 0.24 0.240
Gross Margin Trend — — — — — — — — 0.00 0.00 0.00 0.00 0.00 -0.14 0.03 -0.28 -0.57 -0.42 -0.74 -0.44 -0.437
FCF Margin Trend — — — — — — — — 0.60 0.22 0.13 0.03 -0.11 0.05 0.02 0.05 0.06 0.09 0.12 0.12 0.120
Sustainable Growth Rate — — — — — — — — — — — — — — — — 12.4% 13.1% 13.7% 17.0% 16.99%
Internal Growth Rate — — — — — — — — — — — — — — — — 1.0% 1.0% 1.2% 1.5% 1.51%
Cash Flow Quality
Metric Trend Q4'20 Q1'21 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 Q4'24 Q1'25 Q2'25 Q1'26 Q2'26 Current
OCF/Net Income 1.19 1.12 1.10 1.08 1.00 1.00 1.00 1.00 -0.88 0.69 0.73 0.80 1.00 1.14 1.03 0.49 -0.09 0.01 0.09 0.08 0.078
FCF/OCF 1.15 1.10 1.08 1.07 1.00 1.00 1.00 1.00 0.99 1.00 1.00 1.00 1.00 1.00 1.00 1.02 1.08 0.41 0.91 0.91 0.911
FCF/Net Income snapshot only 0.071
OCF/EBITDA snapshot only 0.077
CapEx/Revenue 12.8% 4.4% 2.5% 1.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.1% 0.2% 0.2% 0.2% 0.22%
Accruals Ratio 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 0.01 0.01 0.01 0.01 0.014
Sloan Accruals snapshot only 0.467
Cash Flow Adequacy snapshot only 11.223
Earnings Quality Score snapshot only 0.250
Dividends & Buybacks
Metric Trend Q4'20 Q1'21 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 Q4'24 Q1'25 Q2'25 Q1'26 Q2'26 Current
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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% 0.00%
FCF Payout Ratio — — — — — — — — 0.0% — — — — — — — — 0.0% 0.0% 0.0% 0.00%
Total Payout Ratio — — — — — — — — — — — — — — — — 1.2% 0.6% 0.0% 0.0% 0.00%
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% 0.1% 0.2% 0.2% 0.2% 0.1% 0.0% 0.0% 0.00%
Net Buyback Yield -24.4% -25.0% -24.0% -19.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.2% -3.5% -7.8% -10.5% -11.8% -11.2% -11.15%
Total Shareholder Return -24.4% -25.0% -24.0% -19.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.2% -3.5% -7.8% -10.5% -11.8% -11.2% -11.15%
DuPont Factors
Metric Trend Q4'20 Q1'21 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 Q4'24 Q1'25 Q2'25 Q1'26 Q2'26 Current
Tax Burden (NI/EBT) 1.00 1.00 1.00 1.00 1.00 1.00 1.01 1.04 1.23 1.03 1.02 1.01 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.996
Interest Burden (EBT/EBIT) 1.77 1.39 1.28 1.22 1.00 1.00 1.00 1.00 0.17 0.59 0.63 0.70 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
EBIT Margin -0.40 -0.27 -0.21 -0.18 -0.17 -0.17 -0.13 -0.07 -0.14 -0.23 -0.22 -0.24 -0.18 -0.08 -0.09 -0.12 0.21 0.27 0.26 0.32 0.325
Asset Turnover 0.00 0.01 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.05 0.05 0.04 0.05 0.05 0.04 0.05 0.05 0.046
Equity Multiplier 4.93 5.98 6.03 6.27 5.83 7.01 7.98 8.27 8.57 10.04 11.83 12.86 12.58 13.52 12.92 13.46 12.47 12.74 11.25 11.40 11.403
Per Share
Metric Trend Q4'20 Q1'21 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 Q4'24 Q1'25 Q2'25 Q1'26 Q2'26 Current
EPS (Diluted TTM) $-0.14 $-0.22 $-0.28 $-0.29 $-0.24 $-0.26 $-0.23 $-0.14 $-0.05 $-0.34 $-0.39 $-0.51 $-0.65 $-0.30 $-0.32 $-0.36 $0.70 $0.67 $0.79 $0.96 $0.96
Book Value/Share $8.79 $8.66 $8.66 $9.62 $8.63 $7.49 $6.52 $5.73 $5.62 $5.74 $5.53 $5.06 $5.62 $5.52 $6.38 $5.28 $6.13 $5.68 $6.22 $6.20 $6.30
Tangible Book/Share $8.79 $8.66 $8.66 $9.62 $8.63 $7.49 $6.52 $5.73 $5.62 $5.74 $5.53 $5.06 $5.62 $5.52 $6.38 $5.28 $6.13 $5.68 $6.22 $6.20 $6.20
Revenue/Share $0.20 $0.58 $1.03 $1.29 $1.43 $1.56 $1.70 $1.86 $1.92 $2.35 $2.74 $3.06 $3.61 $3.89 $3.37 $2.98 $3.28 $2.50 $3.01 $2.98 $3.56
FCF/Share $-0.20 $-0.27 $-0.33 $-0.33 $-0.24 $-0.26 $-0.23 $-0.14 $0.05 $-0.23 $-0.28 $-0.41 $-0.65 $-0.34 $-0.33 $-0.18 $-0.07 $0.00 $0.07 $0.07 $0.00
OCF/Share $-0.17 $-0.25 $-0.31 $-0.31 $-0.24 $-0.26 $-0.23 $-0.14 $0.05 $-0.23 $-0.28 $-0.41 $-0.65 $-0.34 $-0.33 $-0.18 $-0.06 $0.01 $0.08 $0.07 $0.00
Cash/Share $8.07 $0.96 $0.26 $3.17 $5.87 $3.08 $7.08 $6.87 $4.41 $6.35 $7.88 $4.30 $5.02 $4.55 $3.17 $3.00 $0.00 $0.00 $1.91 $2.55 $2.59
EBITDA/Share $0.06 $0.06 $0.06 $0.05 $0.00 $0.00 $0.00 $0.04 $0.04 $0.04 $0.04 $0.00 $0.00 $-0.02 $-0.03 $-0.19 $0.77 $0.73 $0.79 $0.97 $0.97
Debt/Share $5.21 $5.89 $2.11 $2.86 $1.22 $1.10 $0.00 $0.00 $1.63 $2.27 $0.75 $1.34 $1.34 $1.34 $4.41 $3.15 $2.58 $1.11 $5.52 $0.49 $0.49
Net Debt/Share $-2.86 $4.93 $1.85 $-0.31 $-4.65 $-1.98 $-7.08 $-6.87 $-2.78 $-4.08 $-7.13 $-2.95 $-3.68 $-3.21 $1.24 $0.15 $2.58 $1.11 $3.61 $-2.06 $-2.06
Academic Models
Metric Trend Q4'20 Q1'21 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 Q4'24 Q1'25 Q2'25 Q1'26 Q2'26 Current
Altman-B Score — — — — — — — — — — — — — — — — — — — — 1.489
Altman Z-Prime snapshot only 0.385
Piotroski F-Score 1 1 1 1 2 2 3 3 4 4 3 3 4 3 3 3 2 5 4 6 6
Beneish M-Score — — — — -1.35 -1.97 -1.94 -1.81 -2.14 -1.62 -1.65 -1.86 -1.69 -1.47 -3.42 -2.20 -3.10 -3.34 1.10 -3.84 -3.838
Ohlson O-Score snapshot only -4.657
ROIC (Greenblatt) snapshot only 37.94%
Net-Net WC snapshot only $-56.62
EVA snapshot only $-1437276.52
Credit
Metric Trend Q4'20 Q1'21 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 Q4'24 Q1'25 Q2'25 Q1'26 Q2'26 Current
Credit Rating snapshot only BBB
Credit Score 46.44 21.69 26.47 26.58 28.36 23.46 25.85 24.62 22.68 16.45 16.52 16.68 16.60 21.57 17.06 17.86 44.61 48.20 51.15 58.50 58.502
Credit Grade snapshot only 9
Credit Trend snapshot only 40.640
Implied Spread (bps) snapshot only 275.000
Industry Credit Rank snapshot only 49
Sector Credit Rank snapshot only 45

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