Loading institutional data...
Loading institutional data...
Strong institutional distribution: ownership decreased -5.88% quarter-over-quarter.
Data as of Q1 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $21.00 today, the market must believe free cash flow compounds -10.4%/yr for a decade (off $117M normalized FCF).
2-stage DCF · 0.02B shares · net debt $315M
mean -67.7% · volatility σ 125% · implied rate exceeded in 2/5 yrs
Central path = implied -10.4%/yr growth; shaded band = ±1σ (125%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. Educational — not a recommendation.
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
Top 40 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
Safe > 2.99 · grey 1.81–2.99 · distress < 1.81
Needs granular two-year detail (receivables, PP&E, D&A, SG&A) — not fully reported.
Cash-conversion data unavailable. Lower/negative accruals = higher quality (Sloan).
Interest coverage is thin — monitor; leverage falling year-over-year.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
What the company returns to shareholders — and whether it's covered by cash.
No dividend to cover. Last year: $0 dividends + $17M buybacks = $17M returned on -$77M FCF.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 10 years — and what it earned on reinvestment.
A reinvestment story — most cash went back into growth rather than to shareholders.
Operating income fell despite reinvestment — a warning on capital productivity. Current ROIC on all capital: -2%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $31M covers the $2M due within a year 19.2× over. Scheduled principal only (excludes interest & revolver draws). As of 2021-12-31 (10-K).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest. Effective rate ~5.1% on $346M of debt.
Cash of $31M fully covers short-term debt of $600000.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
EOD close · as of 2026-09-17
No standout strengths flagged.
Where each multiple sits in its own 14-yr range · 36th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 14-yr history.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
Watch the leverage lever — a chunk of ROE comes from the balance sheet.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
Profit and sales moved in opposite directions this year.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 89.1 | 90.7 | 84.3 | 89.7 | 82.2 | 82.3 | 94.5 | 92.6 |
| SG&A | 6.3 | 6.4 | 6.5 | 6.4 | 9.2 | 10.5 | 8.4 | 6.5 |
| Operating Income | -5.7 | 2.6 | 8.5 | 0.7 | 8.3 | 6.9 | -4.7 | -2.7 |
| Income Tax | 0.6 | -0.1 | 1.1 | -0.4 | 2.4 | 1.5 | -2.0 | -0.5 |
| Net Income | -8.3 | -0.3 | 4.1 | -1.6 | 3.8 | 9.5 | 14.2 | -1.2 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on CLW: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
EOD close · as of 2026-09-17
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.56B 100.0% | $1.38B 100.0% | $1.14B 100.0% | $1.20B 100.0% | $1.77B 100.0% | $1.87B 100.0% | $1.76B 100.0% | $1.72B 100.0% | $1.73B 100.0% | $1.73B 100.0% |
| Cost of Revenue | $1.44B 92.6% | $1.31B 94.5% | $935.3M 82.3% | $982.5M 82.2% | $1.59B 89.7% | $1.57B 84.3% | $1.60B 90.7% | $1.54B 89.1% | $1.52B 87.9% | $1.49B 86.1% |
| Selling, General & Admin | $100.8M 6.5% | $116.7M 8.4% | $119.4M 10.5% | $110.0M 9.2% | $112.9M 6.4% | $122.0M 6.5% | $112.8M 6.4% | $107.8M 6.3% | $121.2M 7.0% | $128.2M 7.4% |
| Total Operating Expenses | $1.60B 102.7% | $1.45B 104.7% | $1.06B 93.1% | $1.10B 91.7% | $1.76B 99.3% | $1.71B 91.5% | $1.72B 97.4% | $1.82B 105.7% | $1.66B 95.9% | $1.62B 93.4% |
| Operating Income | -$42.1M -2.7% | -$64.5M -4.7% | $78.1M 6.9% | $99.3M 8.3% | $12.0M 0.7% | $158.1M 8.5% | $45.4M 2.6% | -$97.9M -5.7% | $71.2M 4.1% | $114.8M 6.6% |
| Interest Expense | $17.8M 1.1% | $32.0M 2.3% | $11.8M 1.0% | $11.7M 1.0% | $35.5M 2.0% | $44.4M 2.4% | $49.8M 2.8% | $39.5M 2.3% | — | — |
| Interest & Investment Income | $1.8M 0.1% | $2.9M 0.2% | $2.4M 0.2% | $1.0M 0.1% | $600K 0.0% | $0 0.0% | $1.1M 0.1% | $1.2M 0.1% | — | — |
| Other Income (Expense), net | -$18.0M -1.2% | -$36.6M -2.6% | -$12.5M -1.1% | -$17.4M -1.5% | -$47.7M -2.7% | -$59.9M -3.2% | -$53.3M -3.0% | -$35.6M -2.1% | — | — |
| Pretax Income | — | — | — | — | — | — | -$7.9M -0.4% | -$133.5M -7.7% | $40.9M 2.4% | $80.7M 4.6% |
| Income Tax Expense | -$7.1M -0.5% | -$27.1M -2.0% | $16.9M 1.5% | $29.2M 2.4% | -$7.7M -0.4% | $21.1M 1.1% | -$2.3M -0.1% | $10.3M 0.6% | -$56.4M -3.3% | $31.1M 1.8% |
| Net Income | -$18.6M -1.2% | $196.3M 14.2% | $107.7M 9.5% | $46.0M 3.8% | -$28.1M -1.6% | $77.1M 4.1% | -$5.6M -0.3% | -$143.8M -8.3% | $97.3M 5.6% | $49.6M 2.9% |
| Per Share | ||||||||||
| EPS (Basic) | $-1.15 | $11.70 | $6.39 | $2.71 | $-1.67 | $4.65 | $-0.34 | $-8.72 | $5.91 | $2.91 |
| EPS (Diluted) | $-1.15 | $11.70 | $6.30 | $2.68 | $-1.67 | $4.61 | $-0.34 | $-8.72 | $5.88 | $2.90 |
| Weighted Avg Shares (Basic) | 16.2M | 16.8M | 16.9M | 17.0M | 16.8M | 16.6M | 16.5M | 16.5M | 16.5M | 17.0M |
| Weighted Avg Shares (Diluted) | 16.2M | 16.8M | 17.1M | 17.2M | 16.8M | 16.7M | 16.5M | 16.5M | 16.6M | 17.1M |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
Ranked against 238 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-03-31.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| BHP | $439.4B | — | — | — | — | — | — | — | — | — | 713 |
| LIN | $215.3B | 31.4× | 19.3× | 6.3× | 3.0% | — | 20.3% | 18.0% | 10.9% | 2.1× | 2,148 |
| SCCO | $162.1B | 37.4× | 20.9× | 12.1× | 17.4% | 60.1% | 32.4% | 39.4% | 24.4% | 0.9× | 791 |
| CX | $147.8B | — | — | — | — | — | — | — | — | — | 297 |
| TX | $116.5B | — | — | — | — | — | — | — | — | — | 139 |
| FCX | $101.8B | — | 12.3× | 3.9× | 1.8% | 28.2% | 16.0% | 22.0% | 14.7% | 1.1× | 1,775 |
| AEM | $100.7B | — | — | — | — | — | — | — | — | — | 1,066 |
| SHW | $79.5B | 31.3× | — | 3.4× | 2.1% | 48.8% | 10.9% | 55.9% | 17.0% | — | 1,610 |
| ECL | $76.6B | 37.3× | 22.5× | 4.8× | 2.2% | 44.5% | 12.9% | 21.2% | 19.5% | 0.3× | 1,619 |
| B | $73.2B | — | — | — | — | — | — | — | — | — | 979 |
| WPM | $69.1B | — | — | — | — | — | — | — | — | — | 809 |
| APD | $63.7B | — | 90.0× | 5.3× | -0.5% | 31.4% | -3.3% | -2.6% | -2.6% | 0.1× | 1,702 |
| VALE | $61.6B | — | — | — | — | — | — | — | — | — | 537 |
| NUE | $61.2B | 35.3× | — | 1.9× | 5.7% | 11.9% | 5.4% | 8.3% | 8.3% | — | 1,325 |
| CRH | $58.0B | 15.7× | 9.3× | 1.6× | 5.3% | 36.1% | 10.0% | 15.6% | 9.2% | 2.2× | 9 |
| MT | $57.2B | — | — | — | — | — | — | — | — | — | 286 |
| DD | $53.6B | — | — | 7.8× | 1.9% | 34.5% | -11.4% | -5.6% | -5.6% | — | 1,172 |
| AU | $51.7B | — | — | — | — | — | — | — | — | — | 537 |
| FNV | $51.4B | — | — | — | — | — | — | — | — | — | 614 |
| NTR | $37.7B | — | — | — | — | — | — | — | — | — | 718 |
| STLD | $35.6B | 30.7× | 19.2× | 2.0× | 3.6% | 13.2% | 6.5% | 13.2% | 9.0% | 2.1× | 893 |
| KGC | $34.2B | — | — | — | — | — | — | — | — | — | 630 |
| VMC | $31.9B | 30.1× | 15.3× | 4.0× | 7.1% | 27.4% | 13.6% | 12.6% | 8.4% | 1.8× | 981 |
| MLM | $29.8B | 26.3× | 16.9× | 4.8× | 8.6% | 30.7% | 18.5% | 11.3% | 7.4% | 2.6× | 1,022 |
| PPG | $23.6B | 15.2× | — | 1.5× | 0.2% | 41.3% | 9.9% | 19.8% | 10.3% | — | 1,003 |
| CLW | $340M | — | 13.0× | 0.2× | 12.4% | 7.4% | -1.2% | -2.3% | -1.6% | 6.9× | 122 |
Peers = companies sharing CLW's sector (Basic Materials) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.