Loading institutional data...
Loading institutional data...
Institutional ownership roughly stable: -0.16% change 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...
Solve the discounted cash flow backwards, then stress-test the assumptions.
This company doesn't have positive free cash flow, so a reverse DCF can't be run.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
2/8 of the 9 checks — 1 couldn't be scored (see above), so the score is out of the 8 with data.
Safe > 2.99 · grey 1.81–2.99 · distress < 1.81
Eight indices comparing this year to last (receivables, margins, asset quality, growth, accruals, leverage). Above −1.78 suggests possible manipulation; below −2.22 is clean.
A screen, not proof — high growth alone can raise it.
Cash-conversion data unavailable. Lower/negative accruals = higher quality (Sloan).
Coverage data unavailable.
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 + $0 buybacks = $0 returned on -$9M 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: -54%. 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.
Insufficient EBITDA/debt history.
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest. Interest last disclosed in FY2024 (no longer broken out).
Cash vs short-term debt unavailable.
Short-term / long-term split not separately reported.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Educational — not a recommendation.
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.
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 | $2.6M 100.0% | $2.6M 100.0% | $2.3M 100.0% | $752K 100.0% | $1.7M 100.0% | $623K 100.0% | $530K 100.0% | $318K 100.0% | $239K 100.0% | $229K 100.0% |
| Cost of Revenue | $2.4M 94.0% | $1.1M 41.0% | $746K 32.7% | $585K 77.8% | $925K 54.6% | $409K 65.7% | $249K 47.0% | $158K 49.7% | $88K 36.8% | $88K 38.4% |
| Gross Profit | $153K 6.0% | $1.5M 59.0% | $1.5M 67.3% | $167K 22.2% | $770K 45.4% | $214K 34.3% | $281K 53.0% | $160K 50.3% | $151K 63.2% | $141K 61.6% |
| Research & Development | $1.8M 69.0% | $909K 35.5% | $185K 8.1% | $283K 37.6% | $293K 17.3% | $171K 27.4% | $514K 97.0% | $614K 193.1% | $693K 290.0% | $584K 255.0% |
| Selling, General & Admin | $7.6M 299.0% | $3.5M 135.3% | $3.9M 171.9% | $3.9M 522.7% | $5.1M 298.5% | $3.8M 605.0% | $3.8M 721.1% | $2.6M 829.2% | $2.1M 872.0% | $1.4M 593.4% |
| Total Operating Expenses | $23.0M 902.5% | $5.1M 199.0% | $5.0M 217.8% | $5.2M 688.7% | $6.5M 380.7% | $4.9M 791.8% | $5.4M 1024.9% | $4.5M 1403.5% | $3.2M 1356.5% | $2.5M 1072.9% |
| Operating Income | -$22.9M -896.6% | -$3.6M -140.0% | -$3.4M -150.5% | -$5.0M -666.5% | -$5.7M -335.3% | -$4.7M -757.5% | -$5.2M -971.9% | -$4.3M -1353.1% | -$3.1M -1293.3% | -$2.3M -1011.4% |
| Interest Expense | — | $135K 5.3% | $135K 5.9% | $347K 46.1% | — | $147K 23.6% | $15K 2.8% | — | $37K 15.5% | $0 0.0% |
| Pretax Income | -$18.5M -724.3% | -$3.7M -144.1% | -$3.7M -161.3% | -$5.4M -719.8% | -$14.3M -840.7% | -$4.3M -692.0% | -$5.8M -1096.4% | -$4.3M -1346.2% | -$4.9M -2061.5% | -$2.7M -1185.2% |
| Income Tax Expense | -$307K -12.0% | $19K 0.7% | $29K 1.3% | $35K 4.7% | $32K 1.9% | $15K 2.4% | -$17K -3.2% | -$127K -39.9% | $38K 15.9% | $117K 51.1% |
| Net Income | -$18.2M -712.3% | -$3.7M -144.8% | -$3.7M -162.5% | -$5.4M -724.5% | -$14.3M -842.6% | -$4.3M -694.4% | -$5.8M -1093.2% | -$4.2M -1306.3% | -$5.0M -2077.4% | -$2.8M -1236.2% |
| Per Share | ||||||||||
| EPS (Basic) | $-26.69 | $-137.30 | $-23.32 | $-3.84 | $-11.35 | — | — | — | — | — |
| EPS (Diluted) | $-26.69 | $-137.30 | $-23.32 | $-3.84 | — | — | — | — | — | — |
| Weighted Avg Shares (Basic) | 629K | 27K | 159K | 1.4M | 1.3M | — | — | — | — | — |
| Weighted Avg Shares (Diluted) | 629K | 27K | 159K | 1.4M | — | — | — | — | — | — |
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.
Top 13 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
EOD close · as of 2026-09-17
Nothing notable to watch.
Where each multiple sits in its own 11-yr range · 0th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 11-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
Operating leverage needs meaningful revenue change.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 49.7 | 47.0 | 65.7 | 54.6 | 77.8 | 32.7 | 41.0 | 94.0 |
| Gross Profit | 50.3 | 53.0 | 34.3 | 45.4 | 22.2 | 67.3 | 59.0 | 6.0 |
| R&D | 193.1 | 97.0 | 27.4 | 17.3 | 37.6 | 8.1 | 35.5 | 69.0 |
| SG&A | 829.2 | 721.1 | 605.0 | 298.5 | 522.7 | 171.9 | 135.3 | 299.0 |
| Operating Income | -1353.1 | -971.9 | -757.5 | -335.3 | -666.5 | -150.5 | -140.0 | -896.6 |
| Income Tax | -39.9 | -3.2 | 2.4 | 1.9 | 4.7 | 1.3 | 0.7 | -12.0 |
| Net Income | -1306.3 | -1093.2 | -694.4 | -842.6 | -724.5 | -162.5 | -144.8 | -712.3 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on FEED: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
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.
Ranked against 1085 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| BCAX | $1.20T | — | — | — | — | — | — | -34.4% | -34.4% | — | 143 |
| LLY | $1.02T | 49.6× | — | 15.7× | 44.7% | 83.0% | 31.7% | 77.8% | 29.9% | — | 4,193 |
| AKTX | $916.2B | — | — | — | — | — | — | -61.1% | -61.1% | — | 1 |
| JNJ | $643.4B | 24.2× | — | 6.8× | 6.0% | 67.9% | 28.5% | 32.9% | 20.7% | — | 4,451 |
| ABBV | $464.4B | 111.2× | 33.2× | 7.6× | 8.6% | 70.2% | 6.9% | -129% | 6.6% | 4.2× | 3,895 |
| MRK | $362.6B | 19.9× | — | 5.6× | 1.3% | 74.8% | 28.1% | 34.7% | 17.9% | — | 3,594 |
| UNH | $340.0B | 28.4× | 19.7× | 0.8× | 11.8% | 88.7% | 2.7% | 12.0% | 6.8% | 3.9× | 2,891 |
| AZN | $252.6B | — | — | — | — | — | — | — | — | — | 1,248 |
| TMO | $244.5B | 36.5× | 31.5× | 5.5× | 3.9% | — | 15.0% | 12.6% | 7.0% | 4.9× | 2,481 |
| AMGN | $202.8B | 26.4× | 17.4× | 5.5× | 10.0% | 67.2% | 21.0% | 89.1% | 12.2% | 3.8× | 3,014 |
| GILD | $183.3B | 21.8× | 20.0× | 6.2× | 2.4% | 78.8% | 28.9% | 37.5% | 17.9% | 2.4× | 2,218 |
| ABT | $178.2B | 27.5× | 19.3× | 4.0× | 5.7% | 56.4% | 14.7% | 12.5% | 10.0% | 1.4× | 2,964 |
| PFE | $156.1B | 20.2× | — | 2.5× | -1.6% | 74.3% | 12.4% | 9.0% | 5.1% | — | 2,838 |
| DHR | $147.3B | 41.3× | 30.5× | 6.0× | 2.9% | 59.1% | 14.7% | 6.9% | 5.1% | 3.4× | 2,083 |
| ISRG | $135.8B | 48.6× | 37.3× | 13.5× | 20.5% | 66.0% | 28.4% | 16.0% | 16.0% | — | 2,190 |
| VRTX | $130.4B | 33.5× | 28.6× | 10.9× | 8.9% | 86.2% | 32.9% | 21.2% | 21.2% | — | 1,609 |
| BMY | $129.4B | 18.4× | — | 2.7× | -0.2% | 71.1% | 14.6% | 38.2% | 11.1% | — | 2,431 |
| MDT | $118.5B | 24.8× | 12.6× | 3.3× | 8.4% | 65.0% | 13.2% | 9.7% | 9.4% | 0.2× | 2,114 |
| LGVN | $117.4B | — | — | 97924.4× | -49.9% | 67.0% | -1894% | -400% | -400% | — | 31 |
| CVS | $116.6B | 66.0× | 11.7× | 0.3× | 7.8% | 45.0% | 0.4% | 2.4% | 2.4% | 0.0× | 1,795 |
| SYK | $108.8B | 33.9× | 18.7× | 4.3× | 11.2% | 64.0% | 12.9% | 14.5% | 8.5% | 2.5× | 2,196 |
| MCK | $103.4B | 23.1× | 16.3× | 0.3× | 12.4% | 3.6% | 1.2% | -219% | 109% | 1.0× | 1,946 |
| HCA | $96.7B | 15.2× | — | 1.3× | 7.1% | — | 9.0% | -113% | 16.8% | — | 1,346 |
| ELV | $91.1B | 16.4× | 15.4× | 0.5× | 12.5% | 89.4% | 2.8% | 12.9% | 7.6% | 4.2× | 1,397 |
| REGN | $81.0B | 18.7× | 19.4× | 5.7× | 1.0% | — | 31.4% | 14.4% | 13.6% | 0.5× | 1,336 |
| FEED | $880330 | — | — | 0.3× | -0.2% | 6.0% | -712% | -54.3% | -54.3% | — | 13 |
Peers = companies sharing FEED's sector (Healthcare) 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.