Equinox Gold Corp. (EQX) 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.
Equinox Gold Corp. (EQX) stock price & volume — 10-year historical chart
Equinox Gold Corp. (EQX) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Equinox Gold Corp. (EQX) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 18, 2026 | $0.34vs $0.21+58.9% | $988Mvs $951M+3.8% |
| Q4 2025 | Nov 5, 2025 | $0.19vs $0.11+72.7% | $810Mvs $819M-1.1% |
| Q3 2025 | Aug 13, 2025 | $0.11vs $0.03+280.9% | $479Mvs $487M-1.6% |
| Q2 2025 | May 7, 2025 | $0.08vs $0.14-157.1% | $424Mvs $404M+4.9% |
Equinox Gold Corp. (EQX) competitors in Large and mid-tier gold producers — business model, growth, and fundamentals comparison
Equinox Gold Corp. (EQX) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Equinox Gold Corp. (EQX) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 15.47M | 30.16M | 281.7M | 845.39M | 1.08B | 952.2M | 1.09B | 1.51B | 1.85B |
| Revenue Growth % | 1346.96% | 94.98% | 834.04% | 200.11% | 28.02% | -12.02% | 14.28% | 39.14% | 22.12% |
| Cost of Goods Sold | 27.65M | 22.13M | 197.84M | 555.21M | 851.7M | 867.23M | 979.21M | 1.21B | 1.39B |
| COGS % of Revenue | 178.78% | 73.36% | 70.23% | 65.67% | 78.69% | 91.08% | 89.98% | 79.92% | 75.01% |
| Gross Profit | -12.19M▲ 0% | 8.03M▲ 165.9% | 83.85M▲ 943.7% | 290.18M▲ 246.1% | 230.59M▼ 20.5% | 84.97M▼ 63.2% | 108.98M▲ 28.3% | 304.05M▲ 179.0% | 462.16M▲ 52.0% |
| Gross Margin % | -78.78% | 26.64% | 29.77% | 34.33% | 21.31% | 8.92% | 10.02% | 20.08% | 24.99% |
| Gross Profit Growth % | -895.59% | 165.93% | 943.74% | 246.06% | -20.54% | -63.15% | 28.26% | 178.98% | 52% |
| Operating Expenses | 19.03M | 28.69M | 28.73M | 117.23M | 84.12M | 74.58M | 59.36M | 66.08M | 22.25M |
| OpEx % of Revenue | 123.01% | 95.14% | 10.2% | 13.87% | 7.77% | 7.83% | 5.46% | 4.36% | 1.2% |
| Selling, General & Admin | 10.44M | 16.38M | 19.49M | 39.7M | 51.35M | 45.65M | 45.17M | 50.91M | 16.06M |
| SG&A % of Revenue | 67.46% | 54.33% | 6.92% | 4.7% | 4.74% | 4.79% | 4.15% | 3.36% | 0.87% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -19K | -2.99M | 9.24M | 77.53M | 32.77M | 28.93M | 14.19M | 15.18M | 6.19M |
| Operating Income | -31.21M▲ 0% | -33.94M▼ 8.7% | 55.12M▲ 262.4% | 172.96M▲ 213.8% | 146.47M▼ 15.3% | 10.39M▼ 92.9% | 49.62M▲ 377.5% | 237.96M▲ 379.6% | 439.91M▲ 84.9% |
| Operating Margin % | -201.79% | -112.54% | 19.57% | 20.46% | 13.53% | 1.09% | 4.56% | 15.72% | 23.79% |
| Operating Income Growth % | -818.84% | -8.74% | 262.41% | 213.76% | -15.31% | -92.91% | 377.48% | 379.57% | 84.86% |
| EBITDA | -30.89M | -29.88M | 94.25M | 325.14M | 344.61M | 199.23M | 265.74M | 460.58M | 966.48M |
| EBITDA Margin % | -199.69% | -99.08% | 33.46% | 38.46% | 31.84% | 20.92% | 24.42% | 30.42% | 52.27% |
| EBITDA Growth % | -849.62% | 3.26% | 415.42% | 244.97% | 5.99% | -42.19% | 33.38% | 73.32% | 109.84% |
| D&A (Non-Cash Add-back) | 324.26K | 4.06M | 39.13M | 152.19M | 198.13M | 188.84M | 216.12M | 222.62M | 526.58M |
| EBIT | -6.79M | -30.37M | 4.35M | 82.85M | 576.59M | -58.05M | 74.97M | 725.46M | 439.91M |
| Net Interest Income | -6.4M | -2.26M | -15.59M | -37.93M | -38.73M | -34.74M | -48.51M | -87.32M | -171.29M |
| Interest Income | 771K | 4.44M | 1.95M | 1.82M | 2.82M | 5.61M | 11.69M | 7.67M | 11.14M |
| Interest Expense | 7.17M | 6.7M | 17.54M | 39.75M | 41.55M | 40.35M | 60.2M | 95.38M | 182.43M |
| Other Income/Expense | 18.18M | -5.02M | -68.31M | -129.86M | 388.56M | -108.8M | -34.85M | 392.12M | -306.24M |
| Pretax Income | -17.12M▲ 0% | -21.38M▼ 24.9% | -13.19M▲ 38.3% | 43.1M▲ 426.9% | 535.03M▲ 1141.4% | -98.41M▼ 118.4% | 14.77M▲ 115.0% | 630.08M▲ 4166.5% | 133.67M▼ 78.8% |
| Pretax Margin % | -110.69% | -70.9% | -4.68% | 5.1% | 49.44% | -10.33% | 1.36% | 41.61% | 7.23% |
| Income Tax | 308K | 2.33M | 7.14M | 20.81M | -19.85M | 7.62M | -14.12M | 290.79M | 152.86M |
| Effective Tax Rate % | -1.8% | -10.92% | -54.13% | 48.29% | -3.71% | -7.74% | -95.59% | 46.15% | 114.36% |
| Net Income | -16.73M▲ 0% | -49.85M▼ 198.0% | -18.36M▲ 63.2% | 22.29M▲ 221.4% | 554.89M▲ 2389.6% | -106.03M▼ 119.1% | 28.88M▲ 127.2% | 339.29M▲ 1074.7% | 225.35M▼ 33.6% |
| Net Margin % | -108.15% | -165.28% | -6.52% | 2.64% | 51.27% | -11.13% | 2.65% | 22.41% | 12.19% |
| Net Income Growth % | -595.84% | -197.98% | 63.17% | 221.39% | 2389.63% | -119.11% | 127.24% | 1074.65% | -33.58% |
| Net Income (Continuing) | -13.35M | -39.41M | -20.32M | 22.29M | 554.89M | -106.03M | 28.88M | 339.29M | -19.19M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 244.54M |
| Minority Interest | 8.13M | 14.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.19▲ 0% | -0.54▼ 184.2% | -0.18▲ 66.7% | 0.10▲ 155.6% | 1.67▲ 1570.0% | -0.35▼ 121.0% | 0.09▲ 126.1% | 0.68▲ 644.8% | 0.36▼ 47.1% |
| EPS Growth % | -595.97% | -184.21% | 66.67% | 155.56% | 1570% | -120.96% | 126.09% | 644.8% | -47.06% |
| EPS (Basic) | -0.19 | -0.54 | -0.18 | 0.11 | 1.93 | -0.35 | 0.09 | 0.81 | 0.36 |
| Diluted Shares Outstanding | 89.23M | 92.34M | 112M | 218.41M | 333.73M | 304M | 316.3M | 473.55M | 630.31M |
| Basic Shares Outstanding | 89.23M | 92.34M | 112M | 212.49M | 284.93M | 304M | 312.77M | 400.11M | 630.31M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
Equinox Gold Corp. (EQX) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 86.27M | 136.32M | 148.66M | 646.02M | 1.16B | 655.1M | 833.96M | 784.11M | 1.97B |
| Cash & Short-Term Investments | 71.28M | 62.6M | 68.7M | 348.05M | 546.03M | 237.64M | 284.66M | 245.47M | 569M |
| Cash Only | 67.96M | 60.82M | 67.72M | 344.93M | 305.5M | 200.77M | 192M | 239.33M | 406.61M |
| Short-Term Investments | 3.33M | 1.78M | 988K | 3.12M | 240.53M | 36.87M | 92.67M | 6.14M | 162.39M |
| Accounts Receivable | 11.25M | 18.58M | 27.39M | 55.87M | 50.26M | 76.1M | 82.31M | 70.03M | 65.35M |
| Days Sales Outstanding | 265.42 | 224.82 | 35.49 | 24.12 | 16.95 | 29.17 | 27.61 | 16.88 | 12.9 |
| Inventory | 3.16M | 49.67M | 46.26M | 208.29M | 201.62M | 265.11M | 412M | 417.54M | 369.09M |
| Days Inventory Outstanding | 41.68 | 819.43 | 85.35 | 136.93 | 86.41 | 111.58 | 153.58 | 125.94 | 97.14 |
| Other Current Assets | 0 | 633K | 1.91M | 0 | 331.77M | 76.25M | 19.84M | 6.53M | 937.23M |
| Total Non-Current Assets | 400.05M | 617.36M | 690.69M | 2.03B | 2.8B | 3.2B | 3.52B | 5.93B | 8.55B |
| Property, Plant & Equipment | 345.3M | 537.87M | 511.69M | 1.86B | 2.5B | 2.84B | 3.23B | 5.56B | 7.9B |
| Fixed Asset Turnover | 0.04x | 0.06x | 0.55x | 0.45x | 0.43x | 0.34x | 0.34x | 0.27x | 0.23x |
| Goodwill | 22.58M | 18.58M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 253K | 253K | 7.16M | 22.29M | 127.61M | 153.13M | 29.26M | 32.32M | 7.55M |
| Other Non-Current Assets | 2.98M | 66.47M | 171.84M | 146.37M | 168.03M | 207.68M | 261.94M | 330.12M | 645.76M |
| Total Assets | 486.32M▲ 0% | 753.68M▲ 55.0% | 839.35M▲ 11.4% | 2.67B▲ 218.5% | 3.97B▲ 48.4% | 3.86B▼ 2.8% | 4.35B▲ 12.8% | 6.71B▲ 54.3% | 10.52B▲ 56.6% |
| Asset Turnover | 0.03x | 0.04x | 0.34x | 0.32x | 0.27x | 0.25x | 0.25x | 0.23x | 0.18x |
| Asset Growth % | 440.8% | 54.97% | 11.37% | 218.51% | 48.4% | -2.8% | 12.81% | 54.32% | 56.64% |
| Total Current Liabilities | 30.5M | 106.28M | 131.92M | 222.66M | 402.57M | 271.72M | 479.6M | 689.09M | 1.26B |
| Accounts Payable | 5.71M | 21.23M | 45.06M | 99.2M | 109.3M | 122.51M | 112.77M | 128.46M | 301.87M |
| Days Payables Outstanding | 75.4 | 350.19 | 83.13 | 65.21 | 46.84 | 51.56 | 42.03 | 38.75 | 79.45 |
| Short-Term Debt | 14.82M | 54.7M | 61.57M | 13.33M | 26.67M | 0 | 138.6M | 135.59M | 181M |
| Deferred Revenue (Current) | 529K | 0 | 22.15M | 0 | 0 | 0 | 39.6M | 116.26M | 127.36M |
| Other Current Liabilities | 0 | 396K | 3.15M | 78.79M | 185.78M | 31.92M | 54.88M | 281.36M | 496.6M |
| Current Ratio | 2.83x | 1.28x | 1.13x | 2.90x | 2.89x | 2.41x | 1.74x | 1.14x | 1.56x |
| Quick Ratio | 2.72x | 0.82x | 0.78x | 1.97x | 2.39x | 1.44x | 0.88x | 0.53x | 1.27x |
| Cash Conversion Cycle | 231.7 | 694.06 | 37.71 | 95.84 | 56.52 | 89.19 | 139.15 | 104.08 | 30.59 |
| Total Non-Current Liabilities | 90.14M | 222.41M | 304.37M | 1B | 979.45M | 1.23B | 1.43B | 2.63B | 3.47B |
| Long-Term Debt | 28.64M | 161.56M | 202.47M | 531.91M | 514.01M | 828.02M | 786.38M | 1.21B | 1.37B |
| Capital Lease Obligations | 0 | 0 | 848K | 9.95M | 26.94M | 14.08M | 20.39M | 60.53M | 0 |
| Deferred Tax Liabilities | 7.68M | 13.31M | 10.71M | 243.1M | 323.85M | 271.22M | 244.7M | 799.97M | 1.41B |
| Other Non-Current Liabilities | 61.5M | 55.87M | 90.33M | 217.25M | 114.65M | 119.57M | 182.31M | 287.49M | 526.82M |
| Total Liabilities | 120.65M | 328.69M | 436.29M | 1.22B | 1.38B | 1.5B | 1.91B | 3.32B | 4.73B |
| Total Debt | 43.46M | 216.26M | 264.05M | 555.19M | 567.63M | 842.1M | 945.37M | 1.41B | 1.55B |
| Net Debt | -24.5M | 155.44M | 196.33M | 210.26M | 262.13M | 641.33M | 753.37M | 1.17B | 1.15B |
| Debt / Equity | 0.12x | 0.51x | 0.66x | 0.38x | 0.22x | 0.36x | 0.39x | 0.41x | 0.27x |
| Debt / EBITDA | - | - | 2.80x | 1.71x | 1.65x | 4.23x | 3.56x | 3.06x | 1.61x |
| Net Debt / EBITDA | - | - | 2.08x | 0.65x | 0.76x | 3.22x | 2.83x | 2.54x | 1.18x |
| Interest Coverage | -0.95x | -4.53x | 0.25x | 2.08x | 13.88x | -1.44x | 1.25x | 7.61x | 2.41x |
| Total Equity | 365.68M▲ 0% | 424.99M▲ 16.2% | 403.06M▼ 5.2% | 1.45B▲ 259.4% | 2.59B▲ 78.5% | 2.35B▼ 9.0% | 2.44B▲ 3.9% | 3.4B▲ 39.1% | 5.78B▲ 70.3% |
| Equity Growth % | 442.6% | 16.22% | -5.16% | 259.38% | 78.48% | -9.03% | 3.86% | 39.1% | 70.26% |
| Book Value per Share | 4.10 | 4.60 | 3.60 | 6.63 | 7.75 | 7.74 | 7.72 | 7.17 | 9.18 |
| Total Shareholders' Equity | 357.55M | 410.47M | 403.06M | 1.45B | 2.59B | 2.35B | 2.44B | 3.4B | 5.78B |
| Common Stock | 383.3M | 491.1M | 505.69M | 1.52B | 2.01B | 2.04B | 2.09B | 2.8B | 4.87B |
| Retained Earnings | -38.37M | -96.03M | -130.59M | -108.3M | 446.59M | 326.26M | 348.55M | 613.66M | 818.51M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 12.62M | 15.4M | 27.96M | 38.78M | 131.98M | -10.46M | 8.35M | -14.93M | 100.41M |
| Minority Interest | 8.13M | 14.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Equinox Gold Corp. (EQX) cash flow — operating, investing & free cash flow history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -25.63M | -23.01M | 59.72M | 255.78M | 320.78M | 56.47M | 358.46M | 372.18M | 697.77M |
| Operating CF Margin % | -165.72% | -76.29% | 21.2% | 30.26% | 29.64% | 5.93% | 32.94% | 24.58% | 37.74% |
| Operating CF Growth % | -266.57% | 10.25% | 359.58% | 328.28% | 25.41% | -82.39% | 534.75% | 3.83% | 87.48% |
| Net Income | -17.43M | -26.53M | -20.32M | 22.29M | 554.89M | -106.03M | 28.88M | 339.29M | -19.19M |
| Depreciation & Amortization | 894K | 10.64M | 0 | 0 | -269.88M | 188.84M | 220.01M | 211.9M | 526.58M |
| Stock-Based Compensation | 1.59M | 5.65M | 5.63M | 8.14M | 7.33M | 0 | 0 | 0 | 0 |
| Deferred Taxes | 308K | 2.33M | 7.14M | 20.81M | -19.85M | 7.62M | -14.12M | 243.04M | 0 |
| Other Non-Cash Items | -13.04M | -8.32M | 83.69M | 219.73M | -8.37M | 53.86M | 295.77M | -364.03M | 288.84M |
| Working Capital Changes | 2.05M | -5.57M | -16.42M | -15.19M | 56.66M | -87.82M | -172.09M | -58.01M | -98.45M |
| Change in Receivables | -3.52M | 3.16M | -4.2M | 157K | -3.78M | -14.42M | -27.59M | 6.96M | 0 |
| Change in Inventory | -1.17M | -5.55M | -36.49M | 20.55M | 20.22M | -69.61M | -168.74M | -72.37M | 0 |
| Change in Payables | 6.58M | -3.02M | 0 | 0 | 37.08M | 1.13M | 20.45M | 18.74M | 0 |
| Cash from Investing | -530K | -240.67M | -111.29M | -131.17M | -347.57M | -419M | -462.67M | -1.11B | -466.7M |
| Capital Expenditures | -21.48M | -5.14M | -97.58M | -174.75M | -344.22M | -557.07M | -523.3M | -412.07M | -704.47M |
| CapEx % of Revenue | 138.84% | 17.03% | 34.64% | 20.67% | 31.81% | 58.5% | 48.09% | 27.22% | 38.1% |
| Acquisitions | 19.24M | -144.34M | -14.59M | 42.77M | -83.5M | -3.34M | 22.85M | -744.11M | 240.48M |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 196K | -91.2M | 870K | 13.29M | 80.16M | 56.81M | -6.65M | -3.73M | -5.79M |
| Cash from Financing | 53.46M | 268.32M | 57M | 152.66M | -1.59M | 254.31M | 92.5M | 792.48M | -40M |
| Debt Issued (Net) | -5.83M | 191.18M | 52.34M | -33.98M | -55.29M | 262.62M | 98.45M | 530.51M | 3.58M |
| Equity Issued (Net) | 61.44M | 87.04M | 0 | 42.79M | 59.5M | 7.22M | 40.77M | 321.79M | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -2.15M | -9.9M | 4.66M | 143.85M | -5.8M | -15.53M | -46.72M | -59.82M | -43.58M |
| Net Change in Cash | 27.33M▲ 0% | -2.14M▼ 107.8% | 6.89M▲ 422.8% | 277.21M▲ 3921.0% | -34.85M▼ 112.6% | -109.3M▼ 213.6% | -8.77M▲ 92.0% | 47.33M▲ 639.5% | 167.43M▲ 253.7% |
| Free Cash Flow | -47.11M▲ 0% | -28.14M▲ 40.3% | -37.85M▼ 34.5% | 81.03M▲ 314.0% | -23.45M▼ 128.9% | -500.6M▼ 2035.1% | -164.84M▲ 67.1% | -39.89M▲ 75.8% | -6.7M▲ 83.2% |
| FCF Margin % | -304.56% | -93.32% | -13.44% | 9.58% | -2.17% | -52.57% | -15.15% | -2.63% | -0.36% |
| FCF Growth % | -568.59% | 40.26% | -34.5% | 314.04% | -128.94% | -2035.12% | 67.07% | 75.8% | 83.21% |
| FCF per Share | -0.53 | -0.30 | -0.34 | 0.37 | -0.07 | -1.65 | -0.52 | -0.08 | -0.01 |
| FCF Conversion (FCF/Net Income) | 1.53x | 0.46x | -3.25x | 11.48x | 0.58x | -0.53x | 12.41x | 1.10x | 3.10x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Equinox Gold Corp. (EQX) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -6.96% | -7.73% | -12.61% | -4.43% | 2.41% | 27.51% | -4.3% | 1.2% | 11.62% | 4.91% |
| Return on Invested Capital (ROIC) | -18.55% | -12.72% | -5.52% | 7.01% | 11.49% | 4.88% | 0.27% | 1.2% | 4.6% | 5.74% |
| Gross Margin | -114.5% | -78.78% | 26.64% | 29.77% | 34.33% | 21.31% | 8.92% | 10.02% | 20.08% | 24.99% |
| Net Margin | -224.88% | -108.15% | -165.28% | -6.52% | 2.64% | 51.27% | -11.13% | 2.65% | 22.41% | 12.19% |
| Debt / Equity | - | 0.12x | 0.51x | 0.66x | 0.38x | 0.22x | 0.36x | 0.39x | 0.41x | 0.27x |
| Interest Coverage | -5.63x | -0.95x | -4.53x | 0.25x | 2.08x | 13.88x | -1.44x | 1.25x | 7.61x | 2.41x |
| FCF Conversion | 2.91x | 1.53x | 0.46x | -3.25x | 11.48x | 0.58x | -0.53x | 12.41x | 1.10x | 3.10x |
| Revenue Growth | - | 1346.96% | 94.98% | 834.04% | 200.11% | 28.02% | -12.02% | 14.28% | 39.14% | 22.12% |
Equinox Gold Corp. (EQX) stock FAQ — growth, dividends, profitability & financials explained
Equinox Gold Corp. (EQX) reported $1.85B in revenue for fiscal year 2025.
Equinox Gold Corp. (EQX) grew revenue by 22.1% over the past year. This is strong growth.
Yes, Equinox Gold Corp. (EQX) is profitable, generating $225.3M in net income for fiscal year 2025 (12.2% net margin).
Equinox Gold Corp. (EQX) has a return on equity (ROE) of 4.9%. This is below average, suggesting room for improvement.
Equinox Gold Corp. (EQX) had negative free cash flow of $6.7M in fiscal year 2025, likely due to heavy capital investments.
Equinox Gold Corp. (EQX) financial analysis — history, returns, DCA and operating performance tools
Analyst verdict, bull/bear case, risk factors and peer comparison
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