B.O.S. Better Online Solutions Ltd. (BOSC) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
B.O.S. Better Online Solutions Ltd. (BOSC) stock price & volume — 10-year historical chart
B.O.S. Better Online Solutions Ltd. (BOSC) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
B.O.S. Better Online Solutions Ltd. (BOSC) competitors in Enterprise Networking and Wi-Fi — business model, growth, and fundamentals comparison
B.O.S. Better Online Solutions Ltd. (BOSC) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
B.O.S. Better Online Solutions Ltd. (BOSC) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 27.43M | 28.93M | 32.65M | 33.82M | 33.55M | 33.63M | 41.51M | 44.18M | 39.95M | 48.33M |
| Revenue Growth % | 7.14% | 5.49% | 12.85% | 3.57% | -0.79% | 0.25% | 23.42% | 6.43% | -9.57% | 19.5% |
| Cost of Goods Sold | 22.11M | 22.59M | 25.91M | 27.16M | 27.43M | 27.05M | 32.45M | 34.97M | 30.66M | 36.9M |
| COGS % of Revenue | 80.62% | 78.07% | 79.35% | 80.31% | 81.77% | 80.42% | 78.17% | 79.16% | 76.74% | - |
| Gross Profit | 5.32M▲ 0% | 6.34M▲ 19.4% | 6.74M▲ 6.3% | 6.66M▼ 1.3% | 6.12M▼ 8.1% | 6.59M▲ 7.6% | 9.06M▲ 37.6% | 9.21M▲ 1.6% | 9.29M▲ 0.9% | 11.44M▲ 0% |
| Gross Margin % | 19.38% | 21.93% | 20.65% | 19.69% | 18.23% | 19.58% | 21.83% | 20.84% | 23.26% | 23.66% |
| Gross Profit Growth % | 3.47% | 19.38% | 6.27% | -1.26% | -8.11% | 7.65% | 37.56% | 1.64% | 0.92% | - |
| Operating Expenses | 4.61M | 5.26M | 5.54M | 6.18M | 5.78M | 6.07M | 7.21M | 6.81M | 6.68M | 7.58M |
| OpEx % of Revenue | 16.8% | 18.18% | 16.96% | 18.28% | 17.23% | 18.04% | 17.37% | 15.42% | 16.73% | - |
| Selling, General & Admin | 4.61M | 5.26M | 5.54M | 6.18M | 5.67M | 5.86M | 7.05M | 6.65M | 6.51M | 7.4M |
| SG&A % of Revenue | 16.8% | 18.18% | 16.96% | 18.28% | 16.9% | 17.43% | 16.97% | 15.06% | 16.29% | - |
| Research & Development | 0 | 0 | 0 | 0 | 112K | 208K | 166K | 158K | 175K | 180K |
| R&D % of Revenue | - | - | - | - | 0.33% | 0.62% | 0.4% | 0.36% | 0.44% | - |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 706K▲ 0% | 1.09M▲ 53.8% | 1.2M▲ 10.9% | 477K▼ 60.4% | 337K▼ 29.4% | 517K▲ 53.4% | 1.85M▲ 257.4% | 2.4M▲ 29.8% | 2.61M▲ 8.9% | 3.85M▲ 0% |
| Operating Margin % | 2.57% | 3.75% | 3.69% | 1.41% | 1% | 1.54% | 4.45% | 5.43% | 6.54% | 7.97% |
| Operating Income Growth % | 2.62% | 53.82% | 10.87% | -60.38% | -29.35% | 53.41% | 257.45% | 29.76% | 8.92% | - |
| EBITDA | 954K | 1.33M | 1.49M | 833K | 648K | 775K | 2.21M | 2.91M | 3.17M | 4.36M |
| EBITDA Margin % | 3.48% | 4.6% | 4.57% | 2.46% | 1.93% | 2.3% | 5.32% | 6.58% | 7.94% | 9.02% |
| EBITDA Growth % | 6.83% | 39.52% | 12.17% | -44.21% | -22.21% | 19.6% | 185.03% | 31.69% | 9.04% | 47.65% |
| D&A (Non-Cash Add-back) | 248K | 245K | 289K | 356K | 311K | 258K | 361K | 511K | 560K | 506K |
| EBIT | 701K | 1.05M | 1.14M | -716K | -655K | 614K | 1.59M | 2.41M | 1.5M | 2.78M |
| Net Interest Income | -307K | -258K | -192K | -245K | -305K | -202K | -306K | -402K | -139K | 481K |
| Interest Income | 0 | 1K | 0 | 0 | 0 | 0 | 0 | 0 | 58K | 795K |
| Interest Expense | 307K | 259K | 192K | 245K | 305K | 202K | 306K | 402K | 197K | 314K |
| Other Income/Expense | -339K | -297K | -255K | -1.44M | -1.3M | -105K | -566K | -389K | -1.31M | -1.39M |
| Pretax Income | 367K▲ 0% | 789K▲ 115.0% | 949K▲ 20.3% | -961K▼ 201.3% | -960K▲ 0.1% | 412K▲ 142.9% | 1.28M▲ 211.2% | 2.01M▲ 56.7% | 1.3M▼ 35.3% | 2.46M▲ 0% |
| Pretax Margin % | 1.34% | 2.73% | 2.91% | -2.84% | -2.86% | 1.23% | 3.09% | 4.55% | 3.25% | 5.09% |
| Income Tax | 7K | 16K | -41K | -48K | 0 | -39K | 6K | 4K | -1M | -816K |
| Effective Tax Rate % | 1.91% | 2.03% | -4.32% | 4.99% | 0% | -9.47% | 0.47% | 0.2% | -76.92% | -33.14% |
| Net Income | 360K▲ 0% | 773K▲ 114.7% | 990K▲ 28.1% | -913K▼ 192.2% | -960K▼ 5.1% | 451K▲ 147.0% | 1.28M▲ 182.9% | 2M▲ 57.1% | 2.3M▲ 14.7% | 3.28M▲ 0% |
| Net Margin % | 1.31% | 2.67% | 3.03% | -2.7% | -2.86% | 1.34% | 3.07% | 4.54% | 5.76% | 6.78% |
| Net Income Growth % | 7.78% | 114.72% | 28.07% | -192.22% | -5.15% | 146.98% | 182.93% | 57.13% | 14.71% | 46.14% |
| Net Income (Continuing) | 360K | 773K | 990K | -913K | -960K | 451K | 1.28M | 2M | 2.3M | 3.28M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 0.14▲ 0% | 0.24▲ 71.4% | 0.28▲ 16.7% | -0.23▼ 182.1% | -0.22▲ 4.3% | 0.08▲ 137.8% | 0.23▲ 176.8% | 0.34▲ 47.8% | 0.39▲ 14.7% | 0.49▲ 0% |
| EPS Growth % | -17.65% | 71.43% | 16.67% | -182.14% | 4.35% | 137.77% | 176.78% | 47.83% | 14.71% | 34.92% |
| EPS (Basic) | 0.14 | 0.24 | 0.28 | -0.23 | -0.22 | 0.09 | 0.23 | 0.35 | 0.40 | - |
| Diluted Shares Outstanding | 2.59M | 3.17M | 3.5M | 4.05M | 4.3M | 5.42M | 5.59M | 5.91M | 5.89M | 6.66M |
| Basic Shares Outstanding | 2.59M | 3.17M | 3.5M | 4.05M | 4.3M | 5.21M | 5.55M | 5.73M | 5.76M | 6.77M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
B.O.S. Better Online Solutions Ltd. (BOSC) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 12.72M | 15.72M | 14.07M | 17.32M | 16.53M | 17.87M | 20.57M | 22.02M | 24.36M | 29.14M |
| Cash & Short-Term Investments | 1.29M | 1.53M | 1.41M | 339K | 1.04M | 1.88M | 1.76M | 2.34M | 3.37M | 7.32M |
| Cash Only | 1.29M | 1.53M | 1.41M | 339K | 1.04M | 1.88M | 1.76M | 2.34M | 3.37M | 7.32M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 8.16M | 9.93M | 8.81M | 10.27M | 9.41M | 9.44M | 11.1M | 12.63M | 12.03M | 14.06M |
| Days Sales Outstanding | 108.54 | 125.29 | 98.47 | 110.88 | 102.43 | 102.4 | 97.62 | 104.36 | 109.95 | 111.12 |
| Inventory | 2.31M | 3.24M | 2.87M | 5.41M | 4.87M | 5.57M | 6.43M | 6.07M | 7.87M | 6.62M |
| Days Inventory Outstanding | 38.2 | 52.36 | 40.49 | 72.67 | 64.81 | 75.12 | 72.36 | 63.36 | 93.71 | 71.5 |
| Other Current Assets | 695K | 540K | 752K | 762K | 140K | 242K | 130K | 232K | 185K | 1.14M |
| Total Non-Current Assets | 5.43M | 5.68M | 6.04M | 7.88M | 6.5M | 6.89M | 10.02M | 10.46M | 9.98M | 9.24M |
| Property, Plant & Equipment | 514K | 651K | 1.11M | 1.98M | 1.72M | 2.04M | 4.38M | 4.29M | 4.2M | 4.24M |
| Fixed Asset Turnover | 53.36x | 44.44x | 29.47x | 17.11x | 19.47x | 16.48x | 9.48x | 10.29x | 9.52x | 11.48x |
| Goodwill | 4.68M | 4.68M | 4.68M | 5.15M | 4.68M | 4.68M | 4.89M | 4.89M | 4.19M | 3.49M |
| Intangible Assets | 195K | 138K | 81K | 598K | 40K | 20K | 486K | 1.08M | 422K | 376K |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 43K | 220K | 177K | 155K | 59K | 150K | 260K | 196K | 177K | 1.63M |
| Total Assets | 18.14M▲ 0% | 21.41M▲ 18.0% | 20.11M▼ 6.1% | 25.2M▲ 25.3% | 23.03M▼ 8.6% | 24.76M▲ 7.5% | 30.59M▲ 23.6% | 32.48M▲ 6.2% | 34.34M▲ 5.7% | 38.38M▲ 0% |
| Asset Turnover | 1.51x | 1.35x | 1.62x | 1.34x | 1.46x | 1.36x | 1.36x | 1.36x | 1.16x | 1.29x |
| Asset Growth % | 7.84% | 17.98% | -6.05% | 25.3% | -8.62% | 7.51% | 23.58% | 6.16% | 5.73% | 61.47% |
| Total Current Liabilities | 6.62M | 8.38M | 6.43M | 10.01M | 8.91M | 8.75M | 11.2M | 10.9M | 10.66M | 10.57M |
| Accounts Payable | 4.6M | 5.95M | 4.11M | 6.5M | 5.49M | 5.2M | 7.98M | 7.71M | 6.36M | 5.25M |
| Days Payables Outstanding | 75.95 | 96.17 | 57.85 | 87.4 | 73.07 | 70.17 | 89.8 | 80.47 | 75.75 | 62.98 |
| Short-Term Debt | 400K | 505K | 467K | 664K | 815K | 740K | 586K | 170K | 439K | 137K |
| Deferred Revenue (Current) | 680K | 798K | 768K | 836K | 601K | 917K | 542K | 600K | 2M | 7.72M |
| Other Current Liabilities | 259K | 304K | 303K | 134K | 459K | 355K | 766K | 1.21M | 66K | 3.21M |
| Current Ratio | 1.92x | 1.88x | 2.19x | 1.73x | 1.86x | 2.04x | 1.84x | 2.02x | 2.28x | 2.28x |
| Quick Ratio | 1.57x | 1.49x | 1.74x | 1.19x | 1.31x | 1.41x | 1.26x | 1.46x | 1.55x | 1.55x |
| Cash Conversion Cycle | 70.79 | 81.48 | 81.11 | 96.15 | 94.16 | 107.35 | 80.17 | 87.24 | 127.91 | 119.64 |
| Total Non-Current Liabilities | 2.94M | 2.81M | 2.17M | 2.63M | 2.25M | 1.66M | 2.77M | 2.74M | 2.35M | 2.58M |
| Long-Term Debt | 2.73M | 2.52M | 1.87M | 2.04M | 1.22M | 681K | 1.29M | 1.15M | 980K | 989K |
| Capital Lease Obligations | 0 | 0 | 0 | 289K | 367K | 565K | 827K | 759K | 576K | 2.38M |
| Deferred Tax Liabilities | -15K | 0 | 0 | -319K | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 209K | 286K | 301K | 303K | 364K | 280K | 404K | 490K | 498K | 2.32M |
| Total Liabilities | 9.56M | 11.19M | 8.6M | 12.64M | 11.16M | 10.41M | 13.96M | 13.64M | 13.01M | 13.15M |
| Total Debt | 3.13M | 3.03M | 2.33M | 3.54M | 2.96M | 2.52M | 3.01M | 2.31M | 2.17M | 1.96M |
| Net Debt | 1.85M | 1.5M | 924K | 3.21M | 1.92M | 649K | 1.25M | -30K | -1.2M | -5.36M |
| Debt / Equity | 0.37x | 0.30x | 0.20x | 0.28x | 0.25x | 0.18x | 0.18x | 0.12x | 0.10x | 0.10x |
| Debt / EBITDA | 3.29x | 2.27x | 1.56x | 4.26x | 4.56x | 3.26x | 1.36x | 0.80x | 0.68x | 0.45x |
| Net Debt / EBITDA | 1.94x | 1.12x | 0.62x | 3.85x | 2.96x | 0.84x | 0.56x | -0.01x | -0.38x | -0.38x |
| Interest Coverage | 2.30x | 4.19x | 6.27x | 1.95x | 1.10x | 2.56x | 6.04x | 5.97x | 13.26x | 8.84x |
| Total Equity | 8.58M▲ 0% | 10.22M▲ 19.0% | 11.51M▲ 12.7% | 12.56M▲ 9.1% | 11.87M▼ 5.5% | 14.35M▲ 20.9% | 16.63M▲ 15.9% | 18.84M▲ 13.3% | 21.33M▲ 13.2% | 25.23M▲ 0% |
| Equity Growth % | 31.96% | 19.04% | 12.65% | 9.09% | -5.48% | 20.88% | 15.94% | 13.26% | 13.23% | 72.81% |
| Book Value per Share | 3.31 | 3.22 | 3.29 | 3.10 | 2.76 | 2.65 | 2.98 | 3.19 | 3.62 | 3.79 |
| Total Shareholders' Equity | 8.58M | 10.22M | 11.51M | 12.56M | 11.87M | 14.35M | 16.63M | 18.84M | 21.33M | 25.23M |
| Common Stock | 61.49M | 70.86M | 75.32M | 80.48M | 82.83M | 84.85M | 86.01M | 86.21M | 86.4M | 25.23M |
| Retained Earnings | -70.61M | -69.83M | -68.84M | -69.75M | -70.72M | -70.26M | -69.13M | -67.13M | -64.83M | 0 |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -275K | -220K | -333K | -233K | -243K | -243K | -243K | -243K | -243K | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
B.O.S. Better Online Solutions Ltd. (BOSC) cash flow — operating, investing & free cash flow history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -361K | 355K | 743K | -915K | 1.06M | 9K | 1.28M | 1.83M | 1.29M | 1.29M |
| Operating CF Margin % | -1.32% | 1.23% | 2.28% | -2.71% | 3.15% | 0.03% | 3.09% | 4.14% | 3.24% | - |
| Operating CF Growth % | -197.57% | 198.34% | 109.3% | -223.15% | 215.63% | -99.15% | 14155.56% | 42.56% | -29.25% | 0% |
| Net Income | 360K | 773K | 990K | -913K | -960K | 451K | 1.28M | 2M | 2.3M | 3.28M |
| Depreciation & Amortization | 248K | 245K | 289K | 1.33M | 310K | 258K | 361K | 511K | 560K | 0 |
| Stock-Based Compensation | 124K | 60K | 67K | 81K | 65K | 67K | 97K | 98K | 74K | 41K |
| Deferred Taxes | 56K | 232K | -225K | 203K | 949K | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -116K | 92K | 15K | 2K | 214K | -45K | -87K | 16K | 1.18M | -3.32M |
| Working Capital Changes | -1.03M | -1.05M | -393K | -1.61M | 480K | -722K | -364K | -801K | -2.82M | 0 |
| Change in Receivables | -857K | -1.88M | 1.18M | -1.97M | 891K | -37K | -1.63M | -1.59M | 470K | 0 |
| Change in Inventory | 189K | -926K | 366K | -2.13M | 575K | -515K | -1.07M | 453K | -1.94M | 0 |
| Change in Payables | -70K | 1.35M | -1.84M | 2.4M | -1.01M | -292K | 2.79M | -274K | -1.35M | 0 |
| Cash from Investing | -268K | -344K | -689K | -2.22M | 71K | -379K | -3.09M | -772K | -519K | 0 |
| Capital Expenditures | -139K | -368K | -689K | -335K | -84K | -379K | -2.43M | -341K | -519K | 0 |
| CapEx % of Revenue | 0.51% | 1.27% | 2.11% | 0.99% | 0.25% | 1.13% | 5.85% | 0.77% | 1.3% | - |
| Acquisitions | -154K | 53K | 0 | -1.9M | 98K | 0 | -664K | -431K | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 10K | 53K | 0 | 10K | 98K | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | 496K | 236K | -92K | 1.97M | -532K | 1.31M | 1.58M | -389K | 217K | 0 |
| Debt Issued (Net) | -794K | -370K | -469K | 158K | -827K | -649K | 670K | -491K | 98K | 0 |
| Equity Issued (Net) | 1000K | 606K | 377K | 1000K | 102K | 1000K | 912K | 102K | 69K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 30K | 0 | 0 | 316K | 193K | 119K | 2K | 0 | 50K | 0 |
| Net Change in Cash | -133K▲ 0% | 247K▲ 285.7% | -38K▼ 115.4% | -1.16M▼ 2960.5% | 597K▲ 151.3% | 941K▲ 57.6% | -224K▼ 123.8% | 668K▲ 398.2% | 992K▲ 48.5% | 0▲ 0% |
| Free Cash Flow | -500K▲ 0% | -13K▲ 97.4% | 54K▲ 515.4% | -1.25M▼ 2414.8% | 974K▲ 177.9% | -370K▼ 138.0% | -1.14M▼ 209.2% | 1.49M▲ 230.1% | 775K▼ 47.9% | 0▲ 0% |
| FCF Margin % | -1.82% | -0.04% | 0.17% | -3.7% | 2.9% | -1.1% | -2.76% | 3.37% | 1.94% | - |
| FCF Growth % | -264.47% | 97.4% | 515.38% | -2414.81% | 177.92% | -137.99% | -209.19% | 230.07% | -47.92% | - |
| FCF per Share | -0.19 | -0.00 | 0.02 | -0.31 | 0.23 | -0.07 | -0.20 | 0.25 | 0.13 | 0.13 |
| FCF Conversion (FCF/Net Income) | -1.00x | 0.46x | 0.75x | 1.00x | -1.10x | 0.02x | 1.01x | 0.91x | 0.56x | 0.00x |
| Interest Paid | 190K | 161K | 0 | 98K | 0 | 0 | 0 | 0 | 102K | 0 |
| Taxes Paid | 12K | 7K | -15K | 31K | 0 | 0 | 0 | 0 | 0 | 0 |
B.O.S. Better Online Solutions Ltd. (BOSC) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 4.77% | 8.22% | 9.11% | -7.59% | -7.86% | 3.44% | 8.24% | 11.3% | 11.45% | 12.99% |
| Return on Invested Capital (ROIC) | 5.47% | 7.36% | 7.48% | 2.54% | 1.71% | 2.69% | 8.43% | 9.8% | 10.06% | 10.06% |
| Gross Margin | 19.38% | 21.93% | 20.65% | 19.69% | 18.23% | 19.58% | 21.83% | 20.84% | 23.26% | 23.66% |
| Net Margin | 1.31% | 2.67% | 3.03% | -2.7% | -2.86% | 1.34% | 3.07% | 4.54% | 5.76% | 6.78% |
| Debt / Equity | 0.37x | 0.30x | 0.20x | 0.28x | 0.25x | 0.18x | 0.18x | 0.12x | 0.10x | 0.10x |
| Interest Coverage | 2.30x | 4.19x | 6.27x | 1.95x | 1.10x | 2.56x | 6.04x | 5.97x | 13.26x | 8.84x |
| FCF Conversion | -1.00x | 0.46x | 0.75x | 1.00x | -1.10x | 0.02x | 1.01x | 0.91x | 0.56x | 0.00x |
| Revenue Growth | 7.14% | 5.49% | 12.85% | 3.57% | -0.79% | 0.25% | 23.42% | 6.43% | -9.57% | 19.5% |
B.O.S. Better Online Solutions Ltd. (BOSC) stock FAQ — growth, dividends, profitability & financials explained
B.O.S. Better Online Solutions Ltd. (BOSC) reported $48.3M in revenue for fiscal year 2024. This represents a 553% increase from $7.4M in 1996.
B.O.S. Better Online Solutions Ltd. (BOSC) saw revenue decline by 9.6% over the past year.
Yes, B.O.S. Better Online Solutions Ltd. (BOSC) is profitable, generating $3.3M in net income for fiscal year 2024 (5.8% net margin).
B.O.S. Better Online Solutions Ltd. (BOSC) has a return on equity (ROE) of 11.5%. This is reasonable for most industries.
B.O.S. Better Online Solutions Ltd. (BOSC) generated $0.8M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
B.O.S. Better Online Solutions Ltd. (BOSC) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates