| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | 1 | 3 | 2 | 2 | — | 1 | 1 | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | ‡‡‡ |
|
| 2017 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 19.21 | 26.00 | 24.30 | 23.00 |
| Receivables | 2.58 | 2.59 | 2.85 | 2.41 |
| Inventory | — | — | — | — |
| Other | 17.92 | — | — | — |
| 44.34 | 74.58 | 52.09 | 43.80 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 1.25 | 1.75 | 1.59 | 1.10 |
| ST’ Debt | — | — | — | — |
| Other | 2.77 | 5.39 | 5.64 | 3.81 |
| 33.57 | 49.04 | 32.82 | 23.98 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 14.82 | 15.18 | — | — |
—
|
| ’25 | 13.08 | 13.27 | 13.38 | 15.17 |
54.90
|
| ’24 | 12.18 | 12.61 | 12.65 | 14.71 |
52.16
|
| ’23 | 28.30 | 29.31 | 29.47 | (40.10) |
46.98
|
| ’22 | 22.24 | 24.89 | 26.45 | 27.68 |
101.25
|
| ’21 | 17.55 | 20.22 | 20.99 | 21.25 |
80.01
|
| ’20 | 13.64 | 12.59 | 15.41 | 17.04 |
58.68
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (1.48) | 2.19 | — | — |
—
|
| ’25 | (3.70) | 0.87 | 1.77 | 2.90 |
1.84
|
| ’24 | 2.81 | (0.97) | 3.45 | 4.13 |
9.42
|
| ’23 | 6.02 | 1.47 | 3.80 | 3.38 |
14.68
|
| ’22 | 0.20 | (1.38) | 4.22 | 5.18 |
8.21
|
| ’21 | 2.27 | 6.74 | 3.44 | 1.39 |
13.84
|
| ’20 | 1.47 | 1.56 | 3.87 | 4.28 |
11.18
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (1.71) | 1.94 | — | — |
—
|
| ’25 | (4.03) | 0.36 | 1.46 | 2.55 |
0.33
|
| ’24 | 2.42 | (1.24) | 3.20 | 3.85 |
8.23
|
| ’23 | 4.82 | (0.06) | 2.70 | 2.22 |
9.68
|
| ’22 | (1.09) | (5.66) | 0.41 | 3.38 |
2.31
|
| ’21 | (0.07) | 4.46 | 1.29 | (0.21) |
6.85
|
| ’20 | 0.21 | 0.84 | 3.51 | 2.42 |
6.99
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.09 | 0.05 | — | — |
—
|
| ’25 | 0.05 | 0.01 | 0.06 | 0.07 |
0.19
|
| ’24 | 0.06 | (0.24) | (0.21) | (0.18) |
(0.56)
|
| ’23 | 0.15 | (0.01) | (0.05) | (0.75) |
(0.65)
|
| ’22 | (0.01) | 0.02 | 0.03 | 0.04 |
0.08
|
| ’21 | 0.16 | 0.18 | 0.13 | 0.01 |
0.48
|
| ’20 | 0.06 | 0.01 | 0.11 | 0.72 |
0.90
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 12.85 | 7.31 | 8.88 | 7.50 | — | — | — |
Low Price
|
| ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 66.42 | 20.00 | 17.82 | 13.47 | — | — | — |
High Price
|
| ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 781 | 794 | 736 | 330 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.13 | 0.06 | 0.07 | 0.17 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 101.25 | 46.98 | 52.16 | 54.90 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 90.94% | 77.69% | 77.92% | 79.55% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.70 | 0.25 | (1.61) | (0.23) | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.69% | 0.54% | (3.08%) | (0.42%) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.63 | (9.75) | (5.80) | 2.91 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.65 | 8.58 | 4.72 | 1.71 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.99 | 3.20 | 3.50 | 3.63 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡ | 0.08 | (0.66) | (0.57) | 0.19 | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.57 | 1.00 | 0.63 | 0.12 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.41) | (0.34) | (0.08) | (0.10) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.16 | 0.66 | 0.55 | 0.02 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.25 | 1.69 | 1.39 | 1.00 | ‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 14.49 | 14.69 | 14.92 | 15.13 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 172.13 | 0.00 | 0.00 | 45.89 | ‡‡‡‡ | ‡‡‡‡ | — |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.97 | 2.95 | 3.04 | 2.40 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.12 | 5.60 | 7.67 | 8.75 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.94 | 2.70 | 2.65 | 2.06 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (66.23) | 28.84 | 46.72 | (22.89) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.21 | 14.68 | 9.42 | 1.84 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (5.90) | (5.00) | (1.19) | (1.50) | ‡‡‡‡‡ | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.31 | 9.68 | 8.23 | 0.33 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (5.60) | 10.76 | 25.54 | 19.27 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.38 | 2.00 | — | — | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3.17) | (17.21) | (26.00) | (24.30) | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 32.59 | 24.77 | 20.68 | 15.08 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.69% | (10.79%) | (6.81%) | 4.03% | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.76% | 2.63% | 0.00% | 0.00% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.99% | (34.00%) | (25.51%) | 16.26% | ‡‡‡‡‡ | — | — |
ROE
|
The Joint Corp. (JYNT), a premier franchisor of chiropractic clinics, delivered explosive growth from 2016-2022 with revenue compounding at 30% CAGR to $101.3 million and stock soaring over 1,750% to $111, fueled by franchise expansion and peak productivity (revenue/employee at $323,000 in 2019). However, 2023 marked a sharp reversal—revenue halved to $47 million, net income swung to a $9.8 million loss, and shares plunged 82%—exposing vulnerabilities in fixed costs and consumer spending amid post-pandemic normalization.
Emerging signals point to stabilization and rebound: 2024 revenue rose 11% to $52.2 million, FCF/share yielded ~6%, and insiders scooped up $936,000 in shares (zero sells) at $8-16 levels. Analysts forecast net income recovery to $8.8 million by 2026 (+452% from 2024), with price targets implying 4% mean upside (61% to high) and revenue edging to $56.3 million by 2027.
At current multiples (PS ~3x, forward PE 15-64x), JYNT trades as a discounted recovery play with resilient 88-90% historical margins, positive cash flows, and quant models assigning 65% odds of 20%+ returns in 12 months—hinging on margin repair, wellness demand, and execution amid macro risks.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.