Loading institutional data...
Loading institutional data...
Strong institutional distribution: ownership decreased -4.36% 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 $28.02 today, the market must believe free cash flow compounds 4.4%/yr for a decade (off $28M normalized FCF).
The market's 4.4% is more conservative than its 8-yr track record.
2-stage DCF · 0.01B shares · net debt $202M
mean 409.3% · volatility σ 1113% · implied rate exceeded in 5/8 yrs
Central path = implied 4.4%/yr growth; shaded band = ±1σ (1113%) 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.
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).
Interest coverage is thin — monitor; leverage falling 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.
The dividend is comfortably covered — only 7% of free cash flow, leaving room to grow it and fund buybacks. Last year: $2M dividends + $12M buybacks = $14M returned on $35M FCF.
7 consecutive years of dividend increases · 14%/yr.
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: 2%. 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 $34M covers the $22M due within a year 1.6× over. Scheduled principal only (excludes interest & revolver draws). As of 2025-09-30 (10-K).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest. Effective rate ~6.9% on $236M of debt.
Cash of $34M fully covers short-term debt of $21M.
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 2026-09-18
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 | $279.4M 100.0% | $295.6M 100.0% | $293.8M 100.0% | $267.6M 100.0% | $195.3M 100.0% | $132.3M 100.0% | $181.1M 100.0% | $165.7M 100.0% | $144.9M 100.0% | $134.9M 100.0% |
| Cost of Revenue | — | — | — | — | — | $19.4M 14.7% | $24.9M 13.8% | $22.9M 13.8% | $20.7M 14.3% | $20.5M 15.2% |
| Cost of Products | — | — | — | — | — | — | — | — | — | $20.5M 15.2% |
| Cost of Services | — | — | — | — | — | — | — | — | $4.9M 3.4% | $4.8M 3.6% |
| Selling, General & Admin | $107.8M 38.6% | $99.7M 33.7% | $93.0M 31.7% | $78.8M 29.5% | $54.6M 28.0% | $51.7M 39.1% | $59.9M 33.1% | $53.8M 32.5% | $46.8M 32.3% | $43.1M 31.9% |
| Total Operating Expenses | $249.2M 89.2% | $276.8M 93.6% | $242.3M 82.5% | $196.2M 73.3% | $156.7M 80.3% | $129.6M 97.9% | $146.4M 80.8% | $138.2M 83.4% | $121.8M 84.0% | $114.2M 84.7% |
| Operating Income | $30.3M 10.8% | $18.8M 6.4% | $51.5M 17.5% | $71.5M 26.7% | $38.5M 19.7% | $2.7M 2.1% | $34.7M 19.2% | $27.6M 16.6% | $23.1M 16.0% | $20.7M 15.3% |
| Interest Expense | $16.4M 5.9% | $16.7M 5.6% | $15.9M 5.4% | $11.9M 4.5% | $10.0M 5.1% | $9.8M 7.4% | $10.2M 5.6% | $10.0M 6.0% | $43K 0.0% | $59K 0.0% |
| Interest & Investment Income | $565K 0.2% | $482K 0.2% | $388K 0.1% | $411K 0.2% | $253K 0.1% | $324K 0.2% | $309K 0.2% | $234K 0.1% | $266K 0.2% | $131K 0.1% |
| Pretax Income | $15.4M 5.5% | $2.6M 0.9% | $35.9M 12.2% | $60.1M 22.5% | $34.1M 17.5% | -$6.8M -5.1% | $24.2M 13.4% | $17.8M 10.8% | $14.6M 10.1% | $12.8M 9.5% |
| Income Tax Expense | $4.6M 1.6% | -$410K -0.1% | $6.8M 2.3% | $14.1M 5.3% | $4.0M 2.0% | -$493K -0.4% | $3.7M 2.1% | -$3.1M -1.9% | $6.4M 4.4% | $2.4M 1.8% |
| Net Income | $10.8M 3.9% | $3.0M 1.0% | $29.1M 9.9% | $46.1M 17.2% | $30.1M 15.4% | -$6.1M -4.6% | $20.3M 11.2% | $20.9M 12.6% | $8.3M 5.7% | $11.2M 8.3% |
| Per Share | ||||||||||
| EPS (Basic) | $1.23 | $0.33 | $3.13 | $4.91 | $3.37 | $-0.66 | $1.99 | $2.15 | $0.85 | $1.13 |
| EPS (Diluted) | $1.23 | $0.33 | $3.13 | $4.91 | $3.37 | $-0.66 | $1.99 | $2.15 | $0.85 | $1.11 |
| Weighted Avg Shares (Basic) | 8.8M | 9.3M | 9.3M | 9.4M | 9.0M | 9.2M | 9.7M | 9.7M | 9.7M | 9.9M |
| Weighted Avg Shares (Diluted) | 8.8M | 9.3M | 9.3M | 9.4M | 9.0M | 9.2M | 9.7M | 9.7M | 9.7M | 10.2M |
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.
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 2026-09-18
Where each multiple sits in its own 14-yr range · 41th 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
Profit and sales moved in opposite directions this year.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 13.8 | 13.8 | 14.7 | — | — | — | — | — |
| SG&A | 32.5 | 33.1 | 39.1 | 28.0 | 29.5 | 31.7 | 33.7 | 38.6 |
| Operating Income | 16.6 | 19.2 | 2.1 | 19.7 | 26.7 | 17.5 | 6.4 | 10.8 |
| Income Tax | -1.9 | 2.1 | -0.4 | 2.0 | 5.3 | 2.3 | -0.1 | 1.6 |
| Net Income | 12.6 | 11.2 | -4.6 | 15.4 | 17.2 | 9.9 | 1.0 | 3.9 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on RICK: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
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 |
| RICK | $247M | 23.1× | 9.9× | 0.9× | -5.5% | — | 3.9% | 4.1% | 2.2% | 5.2× | 92 |
Peers = companies sharing RICK'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.