Loading institutional data...
Loading institutional data...
Strong institutional accumulation: ownership increased +8.86% 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 $1.46 today, the market must believe free cash flow compounds -32.6%/yr for a decade (off $181M normalized FCF).
The market's -32.6% is more conservative than its 9-yr track record.
2-stage DCF · 0.21B shares · net debt -$902913
mean 57.0% · volatility σ 104% · implied rate exceeded in 9/9 yrs
Central path = implied -32.6%/yr growth; shaded band = ±1σ (104%) 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.
3/7 of the 9 checks — 2 couldn't be scored (see above), so the score is out of the 7 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.
Cash-conversion data unavailable. Lower/negative accruals = higher quality (Sloan).
Interest coverage is thin — monitor.
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 $151M 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.
Modest payoff on reinvested capital. Current ROIC on all capital: -4%. 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.
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.
EOD close · as of 2026-09-17
Where each multiple sits in its own 14-yr range · 46th 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
High operating leverage: profit moved 7.8× as fast as sales — great in an upturn, painful in a downturn.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 23.2 | 1.5 | 3.6 | 2.2 | 0.5 | 0.1 | — | — |
| SG&A | 10.7 | 10.2 | 14.9 | 8.2 | 7.8 | 8.1 | 8.1 | 10.4 |
| Operating Income | 16.6 | 30.7 | -237.7 | 48.8 | 55.2 | 40.4 | 36.3 | -11.2 |
| Income Tax | 2.9 | 7.0 | -5.3 | 0.0 | 2.4 | 0.0 | 5.6 | -2.4 |
| Net Income | 7.5 | 15.1 | -224.2 | 1.7 | 39.9 | 29.0 | 18.4 | -11.3 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on REI: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
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
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 | $307.2M 100.0% | $366.3M 100.0% | $361.1M 100.0% | $347.2M 100.0% | $196.3M 100.0% | $113.0M 100.0% | $195.7M 100.0% | $120.1M 100.0% | $66.7M 100.0% | $30.9M 100.0% |
| Cost of Revenue | — | — | $458K 0.1% | $1.8M 0.5% | $4.3M 2.2% | $4.1M 3.6% | $2.9M 1.5% | $27.8M 23.2% | $16.0M 24.0% | $9.9M 32.0% |
| Selling, General & Admin | $31.9M 10.4% | $29.6M 8.1% | $29.2M 8.1% | $27.1M 7.8% | $16.1M 8.2% | $16.9M 14.9% | $19.9M 10.2% | $12.9M 10.7% | $10.5M 15.8% | $8.0M 26.0% |
| Total Operating Expenses | $341.5M 111.2% | $233.4M 63.7% | $215.3M 59.6% | $155.5M 44.8% | $100.5M 51.2% | $381.7M 337.7% | $135.6M 69.3% | $100.1M 83.4% | $50.7M 76.1% | $87.9M 284.9% |
| Operating Income | -$34.3M -11.2% | $132.9M 36.3% | $145.8M 40.4% | $191.7M 55.2% | $95.8M 48.8% | -$268.7M -237.7% | $60.1M 30.7% | $20.0M 16.6% | $16.0M 23.9% | -$57.0M -184.9% |
| Interest Expense | $40.4M 13.2% | $43.3M 11.8% | $43.9M 12.2% | $23.2M 6.7% | $14.5M 7.4% | $17.6M 15.6% | $13.9M 7.1% | $428K 0.4% | $0 0.0% | $649K 2.1% |
| Interest & Investment Income | $291K 0.1% | $492K 0.1% | $257K 0.1% | $4 0.0% | $1 0.0% | $8 0.0% | $14K 0.0% | $98K 0.1% | $291K 0.4% | $56K 0.2% |
| Other Income (Expense), net | -$7.8M -2.6% | -$45.0M -12.3% | -$40.8M -11.3% | -$44.7M -12.9% | -$92.3M -47.0% | $9.2M 8.2% | -$16.9M -8.6% | -$7.5M -6.3% | -$3.8M -5.7% | -$593K -1.9% |
| Pretax Income | -$42.2M -13.7% | $87.9M 24.0% | $105.0M 29.1% | $147.0M 42.3% | $3.4M 1.7% | -$259.4M -229.5% | $43.3M 22.1% | $12.4M 10.4% | $12.2M 18.2% | -$57.6M -186.8% |
| Income Tax Expense | -$7.5M -2.4% | $20.4M 5.6% | $125K 0.0% | $8.4M 2.4% | $90K 0.0% | -$6.0M -5.3% | $13.8M 7.0% | $3.4M 2.9% | $10.4M 15.6% | -$20.0M -64.8% |
| Net Income | -$34.7M -11.3% | $67.5M 18.4% | $104.9M 29.0% | $138.6M 39.9% | $3.3M 1.7% | -$253.4M -224.2% | $29.5M 15.1% | $9.0M 7.5% | $1.8M 2.6% | -$37.6M -122.0% |
| Per Share | ||||||||||
| EPS (Basic) | $-0.17 | $0.34 | $0.55 | $1.14 | $0.03 | $-3.48 | $0.44 | $0.15 | $0.03 | $-0.97 |
| EPS (Diluted) | $-0.17 | $0.34 | $0.54 | $0.98 | $0.03 | $-3.48 | $0.44 | $0.15 | $0.03 | $-0.97 |
| Weighted Avg Shares (Basic) | 205.0M | 197.9M | 190.6M | 121.3M | 99.4M | 72.9M | 66.6M | 59.5M | 51.4M | 38.7M |
| Weighted Avg Shares (Diluted) | 205.0M | 200.3M | 195.4M | 141.8M | 121.2M | 72.9M | 66.8M | 60.8M | 52.8M | 38.7M |
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.
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 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| XOM | $682.3B | 24.4× | — | 2.0× | -5.0% | — | 8.7% | 11.1% | 10.7% | — | 4,568 |
| SHEL | $545.2B | — | — | — | — | — | — | — | — | — | 1,521 |
| CVX | $391.2B | 31.9× | — | 2.1× | -6.8% | 42.8% | 6.5% | 6.6% | 6.6% | — | 4,121 |
| TTE | $202.1B | — | — | — | — | — | — | — | — | — | 951 |
| COP | $166.8B | 21.0× | — | 2.8× | 7.7% | 62.1% | 13.6% | 12.4% | 12.2% | — | 2,450 |
| PBR | $155.8B | — | — | — | — | — | — | — | — | — | 524 |
| MPC | $128.7B | 31.9× | 11.0× | 1.0× | -4.4% | 10.0% | 3.0% | 23.4% | 20.6% | 0.2× | 1,802 |
| VLO | $127.5B | 54.5× | 24.1× | 1.0× | -5.5% | 4.4% | 1.9% | 9.9% | 7.1% | 1.7× | 1,781 |
| BP | $117.0B | — | — | — | — | — | — | — | — | — | 1,220 |
| PSX | $111.3B | 25.4× | — | 0.8× | -7.5% | 12.3% | 3.3% | 15.1% | 14.6% | — | 2,041 |
| EQNR | $110.8B | — | — | — | — | — | — | — | — | — | 398 |
| WMB | $87.7B | 33.6× | 17.8× | 7.3× | 13.8% | — | 21.9% | 20.4% | 6.3% | 4.4× | 1,736 |
| EPD | $84.1B | — | 12.6× | 1.6× | -6.4% | 26.7% | 11.0% | — | — | 3.7× | 1,573 |
| EOG | $79.0B | 15.9× | 7.7× | 3.5× | -4.5% | — | 22.0% | 16.7% | 13.2% | 0.7× | 1,525 |
| SLB | $77.9B | 22.2× | — | 2.2× | -1.6% | — | 9.4% | 12.9% | 9.4% | — | 1,624 |
| ET | $72.5B | — | 9.8× | 0.8× | 3.5% | 25.8% | 5.2% | 9.0% | 3.8% | 4.8× | 1,244 |
| KMI | $69.7B | 22.9× | 14.2× | 4.1× | 12.2% | — | 18.0% | 9.8% | 4.8% | 4.5× | 1,745 |
| TRGP | $61.2B | 33.6× | 16.2× | 3.6× | 3.9% | 38.3% | 11.3% | 62.7% | 9.4% | 3.6× | 979 |
| TS | $60.6B | — | — | — | — | — | — | — | — | — | 248 |
| MPLX | $59.4B | — | — | 4.6× | 8.9% | — | 38.1% | — | — | — | 622 |
| LNG | $59.3B | 11.2× | 7.8× | 3.0× | 27.2% | — | 26.7% | 67.3% | 17.3% | 2.2× | 1,303 |
| OKE | $58.7B | 17.2× | 12.4× | 1.8× | 55.0% | 30.5% | 10.1% | 15.1% | 6.3% | 4.4× | 1,622 |
| OXY | $58.5B | 36.8× | — | 2.7× | -1.9% | — | 11.0% | 6.6% | 4.2% | — | 1,250 |
| BKR | $56.2B | — | — | 2.0× | -0.3% | — | 9.3% | 13.7% | 13.3% | — | 1,095 |
| FANG | $56.0B | 34.4× | 11.2× | 3.7× | 35.8% | — | 11.1% | 4.5% | 3.2% | 2.3× | 1,141 |
| REI | $303M | — | 4.9× | 1.0× | -16.1% | — | -11.3% | -4.1% | -4.1% | — | 123 |
Peers = companies sharing REI's sector (Energy) 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.