Loading institutional data...
Loading institutional data...
Held by 224 of 5,944 reporting institutions (92th percentile) — extremely crowded.
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 $42.74 today, the market must believe free cash flow compounds 5.9%/yr for a decade (off $70M normalized FCF).
The market's 5.9% is more optimistic than its 9-yr track record.
2-stage DCF · 0.03B shares · net debt -$189M
mean -27.4% · volatility σ 107% · implied rate exceeded in 2/7 yrs
Central path = implied 5.9%/yr growth; shaded band = ±1σ (107%) 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.
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.
6/8 of the 9 checks — 1 couldn't be scored (see above), so the score is out of the 8 with data.
Insufficient balance-sheet detail (needs retained earnings, working capital, equity).
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 lags reported earnings — watch accruals. 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 + $33M buybacks = $33M returned on $49M 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.
Insufficient data. Current ROIC on all capital: 16%. 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 $189M covers all $76M of scheduled principal — no refinancing pressure. Scheduled principal only (excludes interest & revolver draws). As of 2014-01-31 (10-K).
Insufficient EBITDA/debt history.
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Interest expense isn't separately reported — often netted into “other income (expense), net.”
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. Maturity ladder from the SEC long-term-debt repayment schedule. 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 | $650.5M 100.0% | $642.5M 100.0% | $833.4M 100.0% | $855.0M 100.0% | $774.8M 100.0% | $372.7M 100.0% | $417.7M 100.0% | $486.7M 100.0% | $452.6M 100.0% | $453.8M 100.0% |
| Cost of Revenue | $556.8M 85.6% | $551.0M 85.8% | $735.2M 88.2% | $806.4M 94.3% | $684.2M 88.3% | $353.1M 94.8% | $397.3M 95.1% | $456.5M 93.8% | $408.4M 90.2% | $382.8M 84.3% |
| Gross Profit | $125.4M 19.3% | $91.5M 14.2% | $98.2M 11.8% | $48.6M 5.7% | $90.6M 11.7% | $19.5M 5.2% | $20.4M 4.9% | $30.2M 6.2% | $44.2M 9.8% | $71.0M 15.7% |
| Selling, General & Admin | $32.6M 5.0% | $27.1M 4.2% | $29.4M 3.5% | $22.8M 2.7% | $21.5M 2.8% | $17.6M 4.7% | $19.5M 4.7% | $20.6M 4.2% | $24.1M 5.3% | $21.4M 4.7% |
| Interest & Investment Income | — | — | $10.0M 1.2% | $2.8M 0.3% | $43K 0.0% | — | $4.1M 1.0% | $3.5M 0.7% | $1.6M 0.3% | $434K 0.1% |
| Pretax Income | — | $92.9M 14.5% | $98.5M 11.8% | $47.5M 5.6% | $75.8M 9.8% | $4.2M 1.1% | $6.5M 1.5% | $14.6M 3.0% | $25.4M 5.6% | $56.9M 12.5% |
| Income Tax Expense | $21.6M 3.3% | $21.4M 3.3% | $22.6M 2.7% | $9.5M 1.1% | $19.0M 2.5% | -$546K -0.1% | -$2.0M -0.5% | -$22.9M -4.7% | -$19.5M -4.3% | $17.4M 3.8% |
| Net Income | $83.0M 12.8% | $58.2M 9.1% | $60.9M 7.3% | $27.7M 3.2% | $52.4M 6.8% | $3.0M 0.8% | $7.4M 1.8% | $31.6M 6.5% | $39.7M 8.8% | $32.3M 7.1% |
| Per Share | ||||||||||
| EPS (Basic) | $2.50 | $1.65 | $1.74 | $1.57 | $2.92 | $0.49 | $1.18 | — | $6.02 | $4.91 |
| EPS (Diluted) | $2.50 | $1.65 | $1.73 | $1.57 | $2.92 | — | — | — | $6.02 | $4.91 |
| Weighted Avg Shares (Basic) | 33.2M | 35.3M | 35.0M | 17.6M | 17.9M | — | — | — | 6.6M | 6.6M |
| Weighted Avg Shares (Diluted) | 33.2M | 35.3M | 35.2M | 17.6M | 17.9M | 6.2M | 6.3M | — | 6.6M | 6.6M |
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.
EOD close · as of 2026-09-17
No material risks flagged.
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
Operating leverage needs meaningful revenue change.
Each line as % of revenue — the trend in color
| % of revenue | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 93.8 | 95.1 | 94.8 | 88.3 | 94.3 | 88.2 | 85.8 | 85.6 |
| Gross Profit | 6.2 | 4.9 | 5.2 | 11.7 | 5.7 | 11.8 | 14.2 | 19.3 |
| SG&A | 4.2 | 4.7 | 4.7 | 2.8 | 2.7 | 3.5 | 4.2 | 5.0 |
| Income Tax | -4.7 | -0.5 | -0.1 | 2.5 | 1.1 | 2.7 | 3.3 | 3.3 |
| Net Income | 6.5 | 1.8 | 0.8 | 6.8 | 3.2 | 7.3 | 9.1 | 12.8 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on REX: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
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 |
| REX | $1.4B | 17.1× | — | 2.2× | 1.2% | 19.3% | 14.6% | 15.6% | 15.6% | — | 224 |
Peers = companies sharing REX'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.