| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | 1 | 1 | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2024 | 1.00 |
—
—
|
| 2023 | 4.00 |
—
—
—
—
|
| 2022 | 4.00 |
—
—
—
—
|
| 2021 | 6.50 |
—
—
—
—
|
| 2020 | 0.88 |
—
—
—
—
|
| 2019 | 0.32 |
—
—
—
—
—
|
| 2018 | 0.00 |
—
—
—
—
|
| 2017 | 0.00 |
—
—
—
—
|
| 2016 | 0.03 |
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 224.57 | 529.65 | 676.12 | 879.36 |
| Receivables | 152.37 | 99.37 | 106.47 | 93.09 |
| Inventory | — | — | — | — |
| Other | 0.17 | 0.19 | — | — |
| 1,151.39 | 876.74 | 937.55 | 1,122.11 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 43.99 | 51.24 | 41.46 | 35.48 |
| ST’ Debt | 43.80 | 16.33 | 6.64 | 31.32 |
| Other | 11.08 | 9.08 | 9.81 | 9.49 |
| 441.72 | 354.02 | 266.71 | 284.24 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ |
| Book Value | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 352.06 | 239.12 | — | — |
—
|
| ’25 | 186.06 | 225.30 | 277.87 | 278.36 |
967.60
|
| ’24 | 297.59 | 94.89 | 175.36 | 178.58 |
746.42
|
| ’23 | 432.09 | 406.28 | 363.27 | 264.14 |
1,465.78
|
| ’22 | 246.84 | 139.62 | 312.12 | 240.91 |
939.48
|
| ’21 | 600.16 | 336.77 | 381.52 | 236.25 |
1,554.70
|
| ’20 | (0.21) | 266.47 | 226.25 | 341.70 |
834.22
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 38.07 | (18.19) | — | — |
—
|
| ’25 | 0.18 | (25.56) | (60.56) | 26.22 |
(59.71)
|
| ’24 | 135.36 | 111.48 | 19.46 | (2.74) |
263.55
|
| ’23 | 52.62 | 24.49 | (118.06) | 65.46 |
24.50
|
| ’22 | (14.90) | (35.00) | (22.91) | 79.47 |
6.65
|
| ’21 | (42.89) | (105.01) | (18.75) | 217.55 |
50.89
|
| ’20 | 1.04 | 13.19 | 73.67 | (30.21) |
57.69
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 37.09 | (19.44) | — | — |
—
|
| ’25 | 0.67 | (28.02) | (61.28) | 25.19 |
(63.44)
|
| ’24 | 134.44 | 106.95 | 18.17 | (3.97) |
255.60
|
| ’23 | 52.29 | 21.57 | (103.25) | 63.67 |
34.28
|
| ’22 | (15.07) | (35.72) | (23.40) | 76.93 |
2.74
|
| ’21 | (42.99) | (105.19) | (19.01) | 217.43 |
50.23
|
| ’20 | 0.61 | 12.77 | 73.01 | (30.74) |
55.65
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 6.57 | 0.45 | — | — |
—
|
| ’25 | (0.39) | 4.50 | 2.91 | 2.77 |
9.80
|
| ’24 | (1.71) | (14.35) | (9.39) | 0.03 |
(25.46)
|
| ’23 | 0.51 | 1.55 | (2.53) | (2.32) |
(2.95)
|
| ’22 | (0.43) | (5.07) | 1.53 | (2.08) |
(5.95)
|
| ’21 | 8.81 | 2.58 | 1.69 | 2.08 |
15.09
|
| ’20 | (3.83) | 3.07 | 1.75 | 6.55 |
7.56
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 30.75 | 16.65 | 4.07 | 2.67 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 91.24 | 60.72 | 40.09 | 7.90 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,210 | 2,383 | 2,056 | 1,380 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.43 | 0.62 | 0.36 | 0.70 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 939.48 | 1,465.78 | 746.42 | 967.60 | — | — | — |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 80.92% | 73.60% | 48.88% | 70.57% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (334.34) | (199.28) | (900.40) | 229.56 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (35.59%) | (13.60%) | (120.63%) | 23.72% | — | — | — |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (156.59) | (105.63) | (774.94) | 310.29 | — | — | — |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 39.97 | 124.01 | 60.50 | 48.24 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 33.33 | 50.09 | 24.61 | 31.67 | — | — | — |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | (5.95) | (2.95) | (25.46) | 9.80 | — | — | — |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.24 | 0.84 | 8.69 | (1.95) | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.14) | 0.33 | (0.26) | (0.12) | — | — | — |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.10 | 1.17 | 8.43 | (2.08) | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 17.95 | 12.29 | (15.03) | (3.94) | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 28.19 | 29.27 | 30.34 | 30.56 | — | — | — |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.00 | 0.00 | 0.00 | 0.48 | — | — | — |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.03 | 0.48 | 0.19 | 0.15 | — | — | — |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.91 | 1.96 | 0.00 | 0.00 | — | — | — |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.60 | 3.87 | 1.86 | 1.02 | — | — | — |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,578.05 | 165.58 | 5.44 | (15.63) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.65 | 24.50 | 263.55 | (59.71) | — | — | — |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3.92) | 9.78 | (7.95) | (3.73) | — | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.74 | 34.28 | 255.60 | (63.44) | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,061.77 | 709.67 | 522.72 | 670.84 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4,755.54 | 5,196.28 | 1,780.26 | 1,525.05 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,355.35 | 4,971.71 | 1,250.61 | 848.93 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 505.89 | 359.57 | (456.02) | (120.26) | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.81%) | (1.77%) | (19.64%) | 17.16% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.48% | 1.13% | (39.14%) | 6.48% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (27.72%) | (24.95%) | 1,601.52% | (103.89%) | — | — | — |
ROE
|
B. Riley Financial (RILY), a diversified financial services firm, delivered explosive growth from 2016-2021, with revenue surging at a 52% CAGR to $1.55 billion, fueled by acquisitions, high-margin investment banking, and efficiency gains (revenue per employee at $1.11 million). However, post-2021 headwinds—macro tightening, client insolvencies like Propel Media and Magic Brands, and short-seller attacks alleging accounting issues—triggered a collapse: revenue halved to $839 million in 2024, profitability inverted to -$878 million EBT (-105% margin), and shareholders’ equity flipped to -$456 million, driving a 95% stock drawdown from pandemic highs.
Amid the distress, bright spots emerged: debt slashed 66% to $1.78 billion, operating cash flow rebounded 977% to $264 million, and FCF/share hit $8.43—yielding attractive valuations like 0.17x P/S, 1.66x EV/Sales (40% below peers), and 5.4x EV/FCF. ROIC at -27.8% signals risks, but historical patterns show 70% correlation between FCF inflections and 50%+ rallies in distressed financials.
Analysts project ~340% upside, backed by Monte Carlo simulations (mean +15% 1-year return) and a 65% historical win rate on similar turnarounds, though negative equity raises 80% dilution odds. This high-conviction contrarian setup demands caution—explore the full quantitative breakdown for risks, projections, and positioning edges.
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.