Loading institutional data...
Loading institutional data...
Institutional accumulation: ownership increased +2.59% 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.
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
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $97.94 today, the market must believe free cash flow compounds 8.0%/yr for a decade (off $21M normalized FCF).
The market's 8.0% is in line with its 9-yr track record.
2-stage DCF · 0.00B shares · net debt $24M
mean 13.8% · volatility σ 41% · implied rate exceeded in 4/9 yrs
Central path = implied 8.0%/yr growth; shaded band = ±1σ (41%) 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.
EOD close · as of 2026-09-17
How a revenue dollar becomes profit — FY2026
Each value shows its share of revenue below it (common-size).
| Line Item | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $162.1M 100.0% | $148.2M 100.0% | $138.6M 100.0% | $130.8M 100.0% | $114.9M 100.0% | $75.8M 100.0% | $103.3M 100.0% | $101.8M 100.0% | $104.2M 100.0% | $96.3M 100.0% |
| Cost of Revenue | $106.5M 65.7% | $89.7M 60.5% | $83.2M 60.0% | $75.2M 57.5% | $65.2M 56.7% | $32.5M 42.9% | $54.5M 52.7% | $52.8M 51.8% | $58.8M 56.4% | $51.6M 53.6% |
| Cost of Products | — | — | — | — | — | — | — | — | — | $52.0M 54.1% |
| Gross Profit | $55.5M 34.3% | $58.5M 39.5% | $55.4M 40.0% | — | — | — | — | — | — | — |
| Selling, General & Admin | $17.9M 11.0% | $14.5M 9.8% | $15.6M 11.3% | $14.1M 10.8% | $13.1M 11.4% | $12.0M 15.9% | $14.8M 14.3% | $13.9M 13.6% | $13.5M 12.9% | $13.7M 14.2% |
| Total Operating Expenses | $132.0M 81.4% | $111.7M 75.4% | $106.1M 76.5% | $96.3M 73.7% | $85.0M 74.0% | $50.3M 66.4% | $76.2M 73.7% | $73.9M 72.5% | $77.1M 74.0% | $70.0M 72.7% |
| Operating Income | $30.1M 18.6% | $36.5M 24.6% | $32.5M 23.5% | $34.4M 26.3% | $29.9M 26.0% | $25.5M 33.6% | $27.2M 26.3% | $28.0M 27.5% | $27.1M 26.0% | $26.3M 27.3% |
| Interest Expense | $2.9M 1.8% | $4.1M 2.8% | $5.4M 3.9% | — | — | — | — | — | — | — |
| Interest & Investment Income | — | — | $383K 0.3% | $440K 0.3% | $110K 0.1% | $364K 0.5% | $1.4M 1.3% | $840K 0.8% | $166K 0.2% | $104K 0.1% |
| Other Income (Expense), net | $165K 0.1% | $87K 0.1% | $86K 0.1% | $18K 0.0% | $52K 0.0% | $47K 0.1% | $86K 0.1% | $209K 0.2% | $99K 0.1% | $85K 0.1% |
| Pretax Income | $28.2M 17.4% | $32.8M 22.1% | $27.5M 19.8% | $26.8M 20.5% | $18.5M 16.1% | $15.3M 20.2% | $18.0M 17.4% | $29.4M 28.9% | $4.1M 3.9% | $11.8M 12.3% |
| Income Tax Expense | $8.2M 5.0% | $8.7M 5.9% | $7.8M 5.7% | $7.2M 5.5% | $4.9M 4.3% | $4.3M 5.6% | $4.6M 4.4% | $7.9M 7.8% | $1.5M 1.4% | $4.3M 4.5% |
| Net Income | $20.0M 12.4% | $24.0M 16.2% | $19.6M 14.2% | $19.6M 15.0% | $13.6M 11.8% | $11.1M 14.6% | $13.4M 13.0% | $21.5M 21.1% | $2.6M 2.5% | $7.5M 7.8% |
| Per Share | ||||||||||
| EPS (Basic) | $4.89 | $5.88 | $4.81 | $4.80 | $3.30 | $2.69 | $3.19 | $5.13 | $0.63 | $1.79 |
| EPS (Diluted) | $4.85 | $5.87 | $4.80 | $4.80 | $3.30 | $2.69 | $3.19 | $5.09 | $0.62 | $1.78 |
| Weighted Avg Shares (Basic) | 4.1M | 4.1M | 4.1M | 4.1M | 4.1M | 4.1M | 4.2M | 4.2M | 4.2M | 4.2M |
| Weighted Avg Shares (Diluted) | 4.1M | 4.1M | 4.1M | 4.1M | 4.1M | 4.1M | 4.2M | 4.2M | 4.2M | 4.2M |
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.
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 lags reported earnings — watch accruals. Lower/negative accruals = higher quality (Sloan).
Comfortably covers interest; leverage rising 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 + $0 buybacks = $0 returned on $18M 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 cash-return story — far more went to shareholders than back into the business (mature, low-reinvestment).
Reinvestment has been productive — operating income grew well per dollar put in. Current ROIC on all capital: 59%. 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 $24M covers the $3M due within a year 8.1× over. Scheduled principal only (excludes interest & revolver draws). As of 2024-12-29 (10-Q).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Interest is easily covered by operating profit. Effective rate ~5.9% on $48M of debt.
Cash of $24M fully covers short-term debt of $2M.
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 material risks flagged.
Where each multiple sits in its own 3-yr range · 100th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 3-yr history.
Is the profit real, and how strong is the balance sheet?
FY2026 · every deduction from revenue to net income
DuPont — the three levers
Returns are margin-driven, not leverage-driven — higher quality.
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 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 51.8 | 52.7 | 42.9 | 56.7 | 57.5 | 60.0 | 60.5 | 65.7 |
| Gross Profit | — | — | — | — | — | 40.0 | 39.5 | 34.3 |
| SG&A | 13.6 | 14.3 | 15.9 | 11.4 | 10.8 | 11.3 | 9.8 | 11.0 |
| Operating Income | 27.5 | 26.3 | 33.6 | 26.0 | 26.3 | 23.5 | 24.6 | 18.6 |
| Income Tax | 7.8 | 4.4 | 5.6 | 4.3 | 5.5 | 5.7 | 5.9 | 5.0 |
| Net Income | 21.1 | 13.0 | 14.6 | 11.8 | 15.0 | 14.2 | 16.2 | 12.4 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on NATH: 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 490 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| AMZN | $2.70T | — | — | — | — | — | — | 20.5% | 16.2% | — | 5,764 |
| TSLA | $1.37T | 339.1× | 145.5× | 14.5× | -2.9% | 18.0% | 4.0% | 4.6% | 4.2% | 0.9× | 4,029 |
| TM | $614.2B | 60.0× | 24.8× | 2.6× | 3.8% | 18.4% | 4.4% | 7.9% | 5.9% | 1.7× | 665 |
| PDD | $442.6B | 32.9× | 31.9× | 7.2× | 14.5% | 56.3% | 22.7% | 23.7% | 23.7% | — | 548 |
| HD | $301.3B | 21.3× | 14.3× | 1.8× | 3.2% | 33.3% | 8.6% | 110% | 22.8% | 2.0× | 3,970 |
| BABA | $201.7B | 135.7× | — | 1.4× | 8.1% | 39.8% | 10.1% | 9.8% | 9.8% | — | 1,298 |
| TJX | $140.1B | 26.0× | — | 2.3× | 7.1% | 31.0% | 9.1% | 53.9% | 42.1% | — | 2,608 |
| HTHT | $132.7B | 187.9× | 114.3× | — | — | — | — | 39.7% | 27.3% | 0.7× | 258 |
| SBUX | $109.9B | 59.3× | 26.8× | 3.0× | 2.8% | — | 5.0% | -22.9% | 23.3% | 3.4× | 2,252 |
| LOW | $108.9B | 16.4× | 12.0× | 1.3× | 3.1% | 33.5% | 7.7% | -67.1% | 22.3% | 3.2× | 2,591 |
| ABNB | $101.7B | — | 37.9× | 8.3× | 10.3% | 83.0% | 20.5% | 30.6% | 24.6% | 0.8× | 1,246 |
| MELI | $92.5B | 46.3× | — | 3.2× | 39.1% | 44.5% | 6.9% | 29.6% | 12.5% | — | 1,380 |
| MAR | $88.8B | 35.1× | 20.6× | 3.4× | 4.3% | — | 9.9% | -69.0% | -69.4% | 0.0× | 1,559 |
| LKNCY | $86.3B | 168.2× | 90.8× | 12.3× | 48.9% | — | 7.3% | 23.0% | 23.0% | — | 9 |
| GM | $78.3B | 26.5× | 3.9× | 0.4× | -1.3% | — | 1.5% | 4.4% | 4.4% | — | 1,447 |
| ROST | $74.0B | 34.7× | 22.0× | 3.3× | 7.7% | 27.7% | 9.4% | 34.7% | 27.8% | 0.5× | 1,276 |
| ORLY | $71.5B | 28.6× | 19.5× | 4.0× | 6.4% | 51.6% | 14.3% | -333% | 48.3% | 1.5× | 1,569 |
| HLT | $69.7B | 49.4× | 24.0× | 5.8× | 7.7% | — | 12.1% | -27.0% | -27.0% | — | 1,126 |
| RCL | $67.7B | 16.0× | — | 3.8× | 8.8% | 49.4% | 23.8% | 42.5% | 32.3% | — | 1,114 |
| SE | $62.0B | 40.2× | 24.6× | 2.7× | 36.4% | 44.7% | 6.9% | 12.6% | 12.6% | — | 718 |
| F | $54.2B | — | 4.5× | 0.3× | 1.2% | 6.8% | -4.4% | -22.7% | -22.7% | — | — |
| NKE | $53.9B | 17.3× | — | 1.2× | 0.2% | 42.9% | 6.7% | 20.9% | 13.6% | — | 1,848 |
| EBAY | $50.7B | 26.0× | 18.4× | 4.6× | 7.9% | 71.5% | 18.3% | 45.3% | 38.8% | 0.3× | 1,182 |
| AZO | $47.8B | 19.6× | 13.3× | 2.5× | 2.4% | 52.6% | 13.2% | -73.2% | 46.4% | 2.1× | 1,245 |
| CMG | $44.8B | 29.4× | 19.4× | 3.8× | 5.4% | — | 12.9% | 54.3% | 54.3% | 0.0× | 1,203 |
| NATH | $401M | 20.2× | 13.7× | 2.5× | 9.4% | 34.3% | 12.4% | -141% | 59.0% | 1.6× | 123 |
Peers = companies sharing NATH's sector (Consumer Cyclical) 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.