Loading institutional data...
Loading institutional data...
Institutional ownership roughly stable: +0.39% 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.
To be worth $9.20 today, the market must believe free cash flow compounds -9.0%/yr for a decade (off $91M normalized FCF).
The market's -9.0% is more conservative than its 6-yr track record.
2-stage DCF · 0.07B shares · net debt -$98M
mean 88.3% · volatility σ 161% · implied rate exceeded in 4/6 yrs
Central path = implied -9.0%/yr growth; shaded band = ±1σ (161%) 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.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
8/8 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
Needs granular two-year detail (receivables, PP&E, D&A, SG&A) — not fully reported.
Earnings are backed by cash (FCF ≥ net income) — high quality. Lower/negative accruals = higher quality (Sloan).
Comfortably covers interest.
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 + $70M buybacks = $70M returned on $130M 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 7 years — and what it earned on reinvestment.
A balanced mix of reinvestment and shareholder returns.
Reinvestment has been productive — operating income grew well per dollar put in. Current ROIC on all capital: 13%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 7 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).
Interest is easily covered by operating profit.
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 |
|---|---|---|---|---|---|---|---|
| Revenue | $836.6M 100.0% | $687.6M 100.0% | $599.4M 100.0% | $538.9M 100.0% | $379.6M 100.0% | $245.3M 100.0% | $228.3M 100.0% |
| Cost of Revenue | $63.7M 7.6% | $63.5M 9.2% | $54.0M 9.0% | $39.8M 7.4% | $28.5M 7.5% | $21.3M 8.7% | $16.1M 7.1% |
| Research & Development | $66.7M 8.0% | $82.5M 12.0% | $80.5M 13.4% | $77.6M 14.4% | $62.2M 16.4% | $50.9M 20.8% | $46.0M 20.1% |
| Selling, General & Admin | $56.3M 6.7% | $61.6M 9.0% | $59.8M 10.0% | $58.2M 10.8% | $38.5M 10.1% | $28.0M 11.4% | $22.2M 9.7% |
| Total Operating Expenses | $771.4M 92.2% | $678.2M 98.6% | $595.8M 99.4% | $557.9M 103.5% | $418.6M 110.3% | $243.4M 99.2% | $199.9M 87.6% |
| Operating Income | $65.2M 7.8% | $9.4M 1.4% | $3.6M 0.6% | -$19.0M -3.5% | -$39.0M -10.3% | $1.9M 0.8% | $28.4M 12.4% |
| Interest Expense | $600K 0.1% | $700K 0.1% | $800K 0.1% | $2.5M 0.5% | $1.3M 0.3% | $1.1M 0.4% | $1.1M 0.5% |
| Interest & Investment Income | $3.2M 0.4% | $4.8M 0.7% | $3.6M 0.6% | $1.5M 0.3% | $0 0.0% | $200K 0.1% | $1.1M 0.5% |
| Other Income (Expense), net | $3.0M 0.4% | -$4.4M -0.6% | $2.7M 0.5% | -$1.0M -0.2% | $1.3M 0.3% | -$1.0M -0.4% | -$500K -0.2% |
| Pretax Income | $68.2M 8.2% | $5.0M 0.7% | $6.3M 1.1% | -$20.0M -3.7% | -$37.7M -9.9% | $900K 0.4% | $27.9M 12.2% |
| Income Tax Expense | $19.5M 2.3% | -$25.4M -3.7% | $18.1M 3.0% | -$9.8M -1.8% | $4.8M 1.3% | -$4.4M -1.8% | $3.7M 1.6% |
| Net Income | $48.7M 5.8% | $30.4M 4.4% | -$11.8M -2.0% | -$10.2M -1.9% | -$42.5M -11.2% | $5.3M 2.2% | $24.2M 10.6% |
| Per Share | |||||||
| EPS (Basic) | $0.66 | $0.40 | $-0.15 | $-0.14 | $-0.82 | $0.12 | $0.57 |
| EPS (Diluted) | $0.64 | $0.38 | $-0.15 | $-0.14 | $-0.82 | $0.09 | $0.45 |
| Weighted Avg Shares (Basic) | 74.3M | 76.5M | 76.7M | 70.6M | 51.9M | 44.3M | 42.1M |
| Weighted Avg Shares (Diluted) | 75.9M | 78.9M | 76.7M | 70.6M | 51.9M | 56.3M | 54.3M |
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 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
EOD close · as of 2026-09-17
No material risks flagged.
Where each multiple sits in its own 5-yr range · 0th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 5-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
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
High operating leverage: profit moved 27.4× as fast as sales — great in an upturn, painful in a downturn.
Each line as % of revenue — the trend in color
| % of revenue | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|
| Cost of Revenue | 7.1 | 8.7 | 7.5 | 7.4 | 9.0 | 9.2 | 7.6 |
| R&D | 20.1 | 20.8 | 16.4 | 14.4 | 13.4 | 12.0 | 8.0 |
| SG&A | 9.7 | 11.4 | 10.1 | 10.8 | 10.0 | 9.0 | 6.7 |
| Operating Income | 12.4 | 0.8 | -10.3 | -3.5 | 0.6 | 1.4 | 7.8 |
| Income Tax | 1.6 | -1.8 | 1.3 | -1.8 | 3.0 | -3.7 | 2.3 |
| Net Income | 10.6 | 2.2 | -11.2 | -1.9 | -2.0 | 4.4 | 5.8 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on NRDS: 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 838 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| JPM | $941.8B | 17.4× | — | 5.2× | 2.8% | — | 31.3% | 15.7% | 13.4% | — | 4,823 |
| V | $694.5B | — | — | 17.4× | 11.3% | — | 50.1% | 52.9% | 31.8% | — | 4,229 |
| MA | $512.0B | 34.3× | — | 15.6× | 16.4% | — | 45.6% | 193% | 56.0% | — | 3,430 |
| BAC | $419.6B | 15.3× | — | 3.7× | 6.8% | — | 27.0% | 10.1% | 4.9% | — | 3,337 |
| GS | $282.1B | 18.5× | — | — | — | — | — | 13.7% | 3.6% | — | 2,857 |
| WFC | $268.7B | 13.9× | — | — | — | — | — | 11.8% | 5.7% | — | 2,691 |
| AXP | $213.5B | 20.2× | — | 5.2× | 6.4% | — | 26.2% | 32.4% | 11.9% | — | 2,787 |
| TYFG | $191.9B | 14.2× | — | 11135.5× | 10.2% | — | 79.3% | 8.7% | 8.7% | — | 1 |
| SCHW | $188.8B | 22.5× | — | 7.9× | 22.0% | — | 37.0% | 17.9% | 17.9% | — | 2,225 |
| HDB | $173.4B | 21.8× | — | 6.8× | 15.2% | — | 30.8% | 8.8% | 4.5% | — | 570 |
| UBS | $169.2B | — | — | — | — | — | — | — | — | — | 660 |
| BLK | $163.4B | 29.9× | — | 6.8× | 89.3% | — | 22.9% | 9.9% | 8.1% | — | 2,196 |
| GLD | $134.4B | — | — | — | — | — | — | — | — | — | 3,072 |
| CB | $133.7B | 13.3× | — | 2.3× | 6.5% | — | 17.4% | 14.0% | 11.3% | — | 2,002 |
| PGR | $126.8B | 11.3× | — | 1.4× | 16.3% | — | 12.9% | 37.3% | 37.3% | — | 1,685 |
| SPGI | $120.7B | 27.6× | 17.3× | 7.9× | 7.9% | 70.2% | 29.2% | 14.4% | 10.1% | 1.7× | 2,005 |
| HOOD | $97.6B | 53.6× | — | 21.8× | 51.6% | — | 42.1% | 20.6% | 20.6% | — | 1,230 |
| CME | $97.5B | 24.3× | — | 15.0× | 6.4% | — | 62.5% | 14.2% | 14.2% | — | 1,699 |
| USB | $96.4B | 13.0× | — | 3.4× | 4.4% | — | 26.4% | 11.6% | 9.2% | — | 1,901 |
| BX | $93.9B | 32.4× | — | 6.5× | 9.2% | — | 20.9% | 34.8% | 14.2% | — | 2,037 |
| PNC | $91.9B | 14.0× | — | 4.0× | 7.2% | — | 30.3% | 11.5% | 5.9% | — | 1,839 |
| AMUB | $89.8B | — | — | — | — | — | — | — | — | — | 7 |
| KKR | $87.5B | — | — | 4.5× | -11.0% | — | 12.2% | 7.7% | 7.7% | — | 1,216 |
| ICE | $86.9B | 26.6× | 20.6× | 6.9× | 7.5% | — | 26.2% | 11.5% | 6.8% | 3.8× | 1,641 |
| MRSH | $84.7B | 20.7× | 15.4× | 3.1× | 10.3% | — | 15.4% | 27.2% | 11.9% | 3.0× | 1,471 |
| NRDS | $656M | 14.4× | 5.0× | 0.8× | 21.7% | 92.4% | 5.8% | 13.0% | 13.0% | — | 151 |
Peers = companies sharing NRDS's sector (Financial Services) 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.