Loading institutional data...
Loading institutional data...
Institutional ownership roughly stable: -0.34% 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...
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 $17.29 today, the market must believe free cash flow compounds 32.6%/yr for a decade (off $14M normalized FCF).
2-stage DCF · 0.05B shares · net debt $891M
mean 576.7% · volatility σ 1195% · implied rate exceeded in 2/5 yrs
Central path = implied 32.6%/yr growth; shaded band = ±1σ (1195%) 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.
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.
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 — FY2026
Each value shows its share of revenue below it (common-size).
| Line Item | FY2026 | FY2025 | FY2024 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.68B 100.0% | $1.47B 100.0% | $476.4M 100.0% | $1.43B 100.0% | $498.1M 100.0% | $531.0M 100.0% | $503.6M 100.0% | $545.1M 100.0% | $723.4M 100.0% | $681.6M 100.0% |
| Selling, General & Admin | — | — | $44.2M 9.3% | — | $48.8M 9.8% | $44.0M 8.3% | $49.9M 9.9% | $52.2M 9.6% | $50.5M 7.0% | $53.6M 7.9% |
| Total Operating Expenses | $1.51B 90.0% | $1.34B 90.7% | $542.2M 113.8% | $1.29B 90.5% | $582.4M 116.9% | $716.0M 134.8% | $440.4M 87.5% | $464.9M 85.3% | $602.2M 83.3% | $608.9M 89.3% |
| Operating Income | $168.3M 10.0% | $137.0M 9.3% | -$65.8M -13.8% | $135.3M 9.5% | -$84.3M -16.9% | -$185.0M -34.8% | $63.2M 12.5% | $80.2M 14.7% | $121.1M 16.7% | $72.6M 10.7% |
| Interest Expense | $60.6M 3.6% | $57.7M 3.9% | $38.5M 8.1% | $49.1M 3.4% | $49.9M 10.0% | $35.3M 6.6% | $34.7M 6.9% | $44.1M 8.1% | $55.7M 7.7% | $56.9M 8.3% |
| Interest & Investment Income | — | — | $68K 0.0% | — | $146K 0.0% | $139K 0.0% | $365K 0.1% | $105K 0.0% | $1.5M 0.2% | $114K 0.0% |
| Other Income (Expense), net | -$54.9M -3.3% | -$50.1M -3.4% | -$24.7M -5.2% | -$47.3M -3.3% | -$44.5M -8.9% | -$49.7M -9.4% | -$40.8M -8.1% | -$43.2M -7.9% | -$57.9M -8.0% | -$56.8M -8.3% |
| Pretax Income | $113.4M 6.8% | $86.9M 5.9% | -$90.5M -19.0% | $88.0M 6.2% | -$128.9M -25.9% | -$234.7M -44.2% | $22.4M 4.5% | $37.0M 6.8% | $63.3M 8.7% | $15.8M 2.3% |
| Income Tax Expense | $37.2M 2.2% | $22.3M 1.5% | $519K 0.1% | $33.2M 2.3% | -$8.7M -1.8% | -$52.0M -9.8% | $5.8M 1.2% | $9.5M 1.7% | $15.7M 2.2% | -$17.4M -2.6% |
| Net Income | $76.2M 4.5% | $64.6M 4.4% | -$91.0M -19.1% | $54.8M 3.8% | -$120.1M -24.1% | -$182.7M -34.4% | $16.6M 3.3% | $27.5M 5.0% | $47.6M 6.6% | $33.3M 4.9% |
| Per Share | ||||||||||
| EPS (Basic) | $1.90 | $1.65 | $-2.21 | $1.40 | $-3.04 | $-5.06 | $0.46 | $0.78 | $1.37 | $1.34 |
| EPS (Diluted) | $1.87 | $1.62 | $-2.21 | $1.38 | $-3.04 | $-5.06 | $0.43 | $0.78 | $1.36 | $1.32 |
| Weighted Avg Shares (Basic) | 40.0M | 39.1M | 41.1M | 39.1M | 39.5M | 36.1M | 35.7M | 35.2M | 34.8M | 24.8M |
| Weighted Avg Shares (Diluted) | 40.7M | 39.8M | 41.1M | 39.7M | 39.5M | 36.1M | 38.8M | 35.3M | 35.1M | 25.3M |
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.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
4/8 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.
Cash conversion lags reported earnings — watch accruals. Lower/negative accruals = higher quality (Sloan).
Interest coverage is thin — monitor; 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 -$75M 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: 3%. 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 $134M is below the $196M due within a year — relies on refinancing or operating cash flow. Scheduled principal only (excludes interest & revolver draws). As of 2025-12-31 (10-K).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Coverage is adequate but not comfortable. Effective rate ~5.9% on $1.0B of debt.
Cash vs short-term debt unavailable.
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 standout strengths flagged.
Where each multiple sits in its own 10-yr range · 12th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 10-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
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 1.7× as fast as sales — great in an upturn, painful in a downturn.
Each line as % of revenue — the trend in color
| % of revenue | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|---|---|
| SG&A | 9.6 | 9.9 | 8.3 | 9.8 | — | 9.3 | — | — |
| Operating Income | 14.7 | 12.5 | -34.8 | -16.9 | 9.5 | -13.8 | 9.3 | 10.0 |
| Income Tax | 1.7 | 1.2 | -9.8 | -1.8 | 2.3 | 0.1 | 1.5 | 2.2 |
| Net Income | 5.0 | 3.3 | -34.4 | -24.1 | 3.8 | -19.1 | 4.4 | 4.5 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on RJET: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
Ranked against 651 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| LTM | $29.49T | — | — | — | — | — | — | — | — | — | 160 |
| CAT | $371.6B | 42.5× | 29.7× | 5.5× | 4.3% | 33.8% | 13.1% | 41.7% | 15.4% | 2.7× | 3,616 |
| GE | $328.8B | 38.5× | — | 7.2× | 18.5% | — | 19.0% | 46.6% | 22.2% | — | 3,077 |
| RTX | $259.8B | 39.0× | 18.5× | 2.9× | 9.7% | — | 7.6% | 10.3% | 10.3% | 0.0× | 3,277 |
| BA | $199.4B | 79.4× | 40.2× | 2.2× | 34.5% | 4.8% | 2.5% | 41.0% | 3.3% | 10.0× | 2,435 |
| DE | $185.4B | 37.1× | — | 4.1× | -11.7% | — | 11.0% | 19.4% | 12.6% | — | 2,491 |
| ABBNY | $177.4B | 47.9× | 31.6× | 5.5× | 9.5% | 34.8% | 11.9% | 28.5% | 20.4% | 0.9× | 48 |
| UNP | $167.6B | 23.6× | 16.1× | 6.8× | 1.1% | — | 29.1% | 38.7% | 14.2% | 2.6× | 2,648 |
| ETN | $158.8B | 39.2× | — | 5.8× | 10.3% | 37.6% | 14.9% | 21.0% | 13.9% | — | 2,398 |
| HON | $131.2B | 28.1× | 16.1× | 3.5× | 7.8% | 36.9% | 12.6% | 34.0% | 9.8% | 3.6× | 2,694 |
| LMT | $123.2B | 25.0× | 16.1× | 1.6× | 5.6% | 10.2% | 6.7% | 74.6% | 17.7% | 2.5× | 2,807 |
| PH | $118.7B | 34.1× | 26.8× | 6.0× | -0.4% | 36.9% | 17.8% | 25.8% | 16.7% | 1.6× | 1,845 |
| ADP | $108.3B | 24.9× | — | 4.9× | 6.7% | 46.4% | 20.1% | 73.2% | 40.1% | — | 2,179 |
| GD | $96.2B | 23.0× | 16.9× | 1.8× | 10.1% | — | 8.0% | 16.4% | 12.5% | 1.3× | 2,123 |
| TT | $94.4B | 32.6× | 23.3× | 4.4× | 7.5% | — | 13.7% | 34.0% | 22.1% | 1.1× | 1,658 |
| VRT | $92.4B | 70.8× | 43.8× | 9.0× | 27.7% | 36.3% | 13.0% | 33.8% | 19.4% | 1.4× | 1,748 |
| PWR | $92.2B | 90.7× | 45.8× | 3.2× | 20.3% | 15.0% | 3.6% | 11.5% | 10.6% | 0.4× | 1,659 |
| JCI | $91.9B | 28.0× | — | 3.9× | 2.8% | 36.4% | 13.9% | 25.5% | 14.4% | — | 1,487 |
| HWM | $90.7B | 60.9× | 39.9× | 11.0× | 11.1% | — | 18.3% | 28.2% | 17.9% | 1.3× | 1,399 |
| CSX | $89.1B | 31.1× | 14.4× | 6.3× | -3.1% | — | 20.5% | 22.0% | 22.0% | — | 1,791 |
| MMM | $87.3B | 27.4× | 16.8× | 3.5× | 1.5% | 39.9% | 13.0% | 69.1% | 18.8% | 2.1× | 2,051 |
| WM | $86.0B | 31.8× | 12.1× | 3.4× | 14.2% | 40.4% | 10.7% | 27.1% | 25.3% | 0.1× | 2,262 |
| UPS | $85.0B | 15.3× | 9.5× | 1.0× | -2.6% | — | 6.3% | 34.3% | 13.8% | 2.2× | 2,025 |
| EMR | $83.0B | 36.5× | — | 4.6× | 3.0% | 52.8% | 12.7% | 11.3% | 6.9% | — | 2,112 |
| CTAS | $79.8B | 45.0× | 28.7× | 7.7× | 7.7% | 50.0% | 17.5% | 38.7% | 25.5% | 0.8× | 1,366 |
| RJET | $790M | 9.3× | 5.7× | 0.5× | 13.7% | — | 4.5% | 5.7% | 3.2% | 3.5× | 45 |
Peers = companies sharing RJET's sector (Industrials) 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.