BioRestorative Therapies, Inc. (BRTX) 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.
BioRestorative Therapies, Inc. (BRTX) stock price & volume — 10-year historical chart
BioRestorative Therapies, Inc. (BRTX) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
BioRestorative Therapies, Inc. (BRTX) competitors in Regenerative Medicine and Tissue Engineering — business model, growth, and fundamentals comparison
BioRestorative Therapies, Inc. (BRTX) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
BioRestorative Therapies, Inc. (BRTX) 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 | 36.35K | 81K | 111K | 130K | 77K | 46K | 119.8K | 145.8K | 401K | 383.4K |
| Revenue Growth % | -94.22% | 122.8% | 37.04% | 17.12% | -40.77% | -40.26% | 160.43% | 21.7% | 175.03% | 1.7% |
| Cost of Goods Sold | 102 | 259.26K | 0 | 0 | 0 | 0 | 0 | 0 | 28.07K | 78.17K |
| COGS % of Revenue | 0.28% | 320.07% | - | - | - | - | - | - | 7% | - |
| Gross Profit | 36.25K▲ 0% | -178.26K▼ 591.7% | 111K▲ 162.3% | 130K▲ 17.1% | 77K▼ 40.8% | 46K▼ 40.3% | 119.8K▲ 160.4% | 145.8K▲ 21.7% | 372.93K▲ 155.8% | 305.23K▲ 0% |
| Gross Margin % | 99.72% | -220.07% | 100% | 100% | 100% | 100% | 100% | 100% | 93% | 79.61% |
| Gross Profit Growth % | -90.13% | -591.71% | 162.27% | 17.12% | -40.77% | -40.26% | 160.43% | 21.7% | 155.78% | - |
| Operating Expenses | 7.83M | 8.46M | 7.76M | 8.56M | 2.83M | 26.35M | 19.09M | 15.37M | 11.93M | 14.82M |
| OpEx % of Revenue | 21547.27% | 10438.62% | 6989.78% | 6586.16% | 3674.12% | 57291.03% | 15938.08% | 10539.49% | 2974.59% | - |
| Selling, General & Admin | 4.95M | 6.3M | 6.25M | 6.84M | 1.95M | 25.62M | 15.58M | 11.33M | 6.58M | 6.62M |
| SG&A % of Revenue | 13615.59% | 7781.3% | 5626.58% | 5261.28% | 2535.39% | 55706.12% | 13005.4% | 7772.28% | 1640.75% | - |
| Research & Development | 2.88M | 2.15M | 1.51M | 1.72M | 876.83K | 729.06K | 3.51M | 4.03M | 5.35M | 8.19M |
| R&D % of Revenue | 7931.68% | 2657.32% | 1363.2% | 1324.88% | 1138.74% | 1584.91% | 2932.68% | 2767.21% | 1333.84% | - |
| Other Operating Expenses | -46.6K | -59.94K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -7.8M▲ 0% | -8.37M▼ 7.4% | -7.65M▲ 8.7% | -8.43M▼ 10.3% | -2.75M▲ 67.4% | -26.31M▼ 855.9% | -18.97M▲ 27.9% | -15.22M▲ 19.8% | -11.56M▲ 24.1% | -14.51M▲ 0% |
| Operating Margin % | -21447.55% | -10338.62% | -6889.78% | -6486.16% | -3574.12% | -57191.03% | -15838.08% | -10439.49% | -2881.59% | -3785.07% |
| Operating Income Growth % | -8.74% | -7.4% | 8.68% | -10.26% | 67.36% | -855.93% | 27.88% | 19.78% | 24.08% | - |
| EBITDA | -7.54M | -8.12M | -7.41M | -8.21M | -2.6M | -26.22M | -18.85M | -15.06M | -11.37M | -14.3M |
| EBITDA Margin % | -20736.71% | -10018.55% | -6673.23% | -6318.89% | -3376.77% | -56997.32% | -15737.46% | -10325.82% | -2834.45% | -3730.95% |
| EBITDA Growth % | -8.37% | -7.64% | 8.72% | -10.9% | 68.35% | -908.37% | 28.09% | 20.15% | 24.5% | -20.16% |
| D&A (Non-Cash Add-back) | 258.43K | 259.26K | 240.37K | 217.45K | 151.96K | 89.11K | 120.55K | 165.74K | 189.06K | 207.52K |
| EBIT | -7.87M | -8.36M | -9.3M | -9.51M | -9.63M | -26.31M | -18.86M | -15.14M | -11.56M | -13.19M |
| Net Interest Income | -763.94K | -1.09M | -3.22M | -5.14M | -1.64M | -1.82M | 11.65K | 552.29K | 616.08K | 350.61K |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 11.65K | 552.29K | 616.08K | 350.61K |
| Interest Expense | 763.94K | 1.09M | 3.22M | 5.14M | 1.64M | 1.82M | 0 | 0 | 0 | 0 |
| Other Income/Expense | -839.03K | -1.07M | -4.87M | -6.22M | -8.52M | -18M | 5.75M | 4.8M | 2.58M | 1.84M |
| Pretax Income | -8.64M▲ 0% | -9.44M▼ 9.4% | -12.52M▼ 32.5% | -14.65M▼ 17.0% | -11.27M▲ 23.0% | -44.3M▼ 293.0% | -13.22M▲ 70.2% | -10.42M▲ 21.2% | -8.98M▲ 13.8% | -12.67M▲ 0% |
| Pretax Margin % | -23755.44% | -11660.07% | -11277.3% | -11267.61% | -14639.85% | -96311.51% | -11036.98% | -7145.2% | -2239.25% | -3304.77% |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Net Income | -8.64M▲ 0% | -9.44M▼ 9.4% | -12.52M▼ 32.5% | -14.65M▼ 17.0% | -11.27M▲ 23.0% | -44.3M▼ 293.0% | -13.22M▲ 70.2% | -10.42M▲ 21.2% | -8.98M▲ 13.8% | -12.67M▲ 0% |
| Net Margin % | -23755.44% | -11660.07% | -11277.3% | -11267.61% | -14639.85% | -96311.51% | -11036.98% | -7145.2% | -2239.25% | -3304.77% |
| Net Income Growth % | -9% | -9.36% | -32.54% | -17.02% | 23.04% | -293.01% | 70.16% | 21.21% | 13.81% | -105.33% |
| Net Income (Continuing) | -8.64M | -9.44M | -12.52M | -14.65M | -11.27M | -44.3M | -13.22M | -10.42M | -8.98M | -12.67M |
| 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) | -7356.30▲ 0% | -6181.06▲ 16.0% | -4269.37▲ 30.9% | -3217.82▲ 24.6% | -28.56▲ 99.1% | -37.30▼ 30.6% | -3.65▲ 90.2% | -2.47▲ 32.3% | -1.16▲ 53.0% | -1.39▲ 0% |
| EPS Growth % | 23.22% | 15.98% | 30.93% | 24.63% | 99.11% | -30.6% | 90.21% | 32.33% | 53.04% | -108.45% |
| EPS (Basic) | -7356.30 | -6181.06 | -4269.37 | -3217.82 | -28.56 | -37.30 | -3.65 | -2.47 | -1.16 | - |
| Diluted Shares Outstanding | 1.17K | 1.53K | 2.93K | 5.57K | 394.7K | 1.19M | 3.62M | 4.22M | 7.76M | 9.12M |
| Basic Shares Outstanding | 1.17K | 1.53K | 2.93K | 5.57K | 394.7K | 1.19M | 3.62M | 4.22M | 7.76M | 9.12M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
BioRestorative Therapies, Inc. (BRTX) 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 | 61.68K | 519.71K | 180.99K | 68.86K | 3.19M | 21.47M | 15.13M | 11.39M | 11.14M | 4.7M |
| Cash & Short-Term Investments | 31.82K | 451.68K | 117.52K | 1.66K | 3.06M | 21.03M | 14.75M | 11.07M | 10.73M | 4.49M |
| Cash Only | 31.82K | 451.68K | 117.52K | 1.66K | 3.06M | 21.03M | 1.71M | 884.38K | 547.89K | 602.44K |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 13.04M | 10.18M | 10.18M | 3.89M |
| Accounts Receivable | 6K | 38K | 29K | 32K | 17K | 5K | 16K | 19.3K | 188.4K | 13.4K |
| Days Sales Outstanding | 60.24 | 171.23 | 95.36 | 89.85 | 80.58 | 39.67 | 48.75 | 48.32 | 171.49 | 57.55 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 0 | 30.03K | 34.46K | 0 | 0 | 0 | 0 | 0 | 223.23K | 196.75K |
| Total Non-Current Assets | 1.52M | 1.24M | 1.01M | 1.4M | 1.16M | 985.54K | 1.31M | 1.22M | 1.14M | 942.69K |
| Property, Plant & Equipment | 508.59K | 327.85K | 175.24K | 658.3K | 495.76K | 395.8K | 502.76K | 507.5K | 362.94K | 309.5K |
| Fixed Asset Turnover | 0.07x | 0.25x | 0.63x | 0.20x | 0.16x | 0.12x | 0.24x | 0.29x | 1.10x | 1.11x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 963.85K | 888.95K | 814.06K | 739.16K | 664.27K | 589.74K | 803.44K | 713.69K | 623.95K | 556.63K |
| Long-Term Investments | 45.9K | 22.1K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 45.9K | 22.1K | 22.1K | 0 | 0 | 0 | 1 | 0 | 148.7K | 225.25K |
| Total Assets | 1.58M▲ 0% | 1.76M▲ 11.3% | 1.19M▼ 32.2% | 1.47M▲ 23.0% | 4.35M▲ 196.5% | 22.45M▲ 416.5% | 16.43M▼ 26.8% | 12.61M▼ 23.3% | 12.28M▼ 2.6% | 5.64M▲ 0% |
| Asset Turnover | 0.02x | 0.05x | 0.09x | 0.09x | 0.02x | 0.00x | 0.01x | 0.01x | 0.03x | 0.04x |
| Asset Growth % | -21.67% | 11.3% | -32.2% | 22.97% | 196.46% | 416.52% | -26.81% | -23.26% | -2.63% | -153.55% |
| Total Current Liabilities | 5.84M | 8.35M | 9.25M | 13.72M | 1.04M | 363.82K | 5.98M | 2.61M | 3.75M | 3.44M |
| Accounts Payable | 2.28M | 2.45M | 1.89M | 1.95M | 118.85K | 50.83K | 170.9K | 189.39K | 483.07K | 859.9K |
| Days Payables Outstanding | 1000K | 3.46K | - | - | - | - | - | - | 6.28K | 2.98K |
| Short-Term Debt | 1.86M | 3.47M | 3.63M | 7.23M | 0 | 58.97K | 0 | 162.32K | 0 | 0 |
| Deferred Revenue (Current) | 0 | 2.21M | 2.64M | 3.62M | 0 | 0 | 0 | 0 | 0 | 150K |
| Other Current Liabilities | 821.74K | 216.07K | 1.09M | -2.22M | 657.6K | 106.6K | 5.54M | 2.26M | 2.52M | 2.04M |
| Current Ratio | 0.01x | 0.06x | 0.02x | 0.01x | 3.05x | 59.01x | 2.53x | 4.37x | 2.97x | 2.97x |
| Quick Ratio | 0.01x | 0.06x | 0.02x | 0.01x | 3.05x | 59.01x | 2.53x | 4.37x | 2.97x | 2.97x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | - | -2.92K |
| Total Non-Current Liabilities | 735.44K | 241.87K | 578.53K | 521.89K | 4.63M | 492.68K | 162.32K | 0 | 0 | 0 |
| Long-Term Debt | 297.76K | 194.28K | 523.89K | 0 | 4.27M | 191.03K | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 521.89K | 363.52K | 301.64K | 162.32K | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 437.68K | 47.59K | 54.64K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 6.58M | 8.6M | 9.83M | 14.24M | 5.68M | 856.5K | 6.14M | 2.61M | 3.75M | 3.44M |
| Total Debt | 2.16M | 3.66M | 4.15M | 7.84M | 4.79M | 670.7K | 301.64K | 162.32K | 0 | 0 |
| Net Debt | 2.12M | 3.21M | 4.03M | 7.84M | 1.73M | -20.36M | -1.41M | -722.06K | -547.89K | -602.44K |
| Debt / Equity | - | - | - | - | - | 0.03x | 0.03x | 0.02x | - | 0.00x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | - | -0.00x |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - | 0.04x |
| Interest Coverage | -10.21x | -7.70x | -2.37x | -1.64x | -1.68x | -14.49x | - | - | - | - |
| Total Equity | -5M▲ 0% | -6.84M▼ 36.7% | -8.64M▼ 26.4% | -12.78M▼ 47.9% | -1.33M▲ 89.6% | 21.6M▲ 1722.0% | 10.29M▼ 52.4% | 10M▼ 2.8% | 8.53M▼ 14.7% | 2.21M▲ 0% |
| Equity Growth % | -27.93% | -36.72% | -26.39% | -47.85% | 89.58% | 1722.01% | -52.35% | -2.78% | -14.72% | -205.4% |
| Book Value per Share | -4259.18 | -4474.19 | -2947.15 | -2294.15 | -3.37 | 18.18 | 2.84 | 2.37 | 1.10 | 0.24 |
| Total Shareholders' Equity | -5M | -6.84M | -8.64M | -12.78M | -1.33M | 21.6M | 10.29M | 10M | 8.53M | 2.21M |
| Common Stock | 4.7K | 6.11K | 11.73K | 7.79K | 72 | 353 | 369 | 471 | 692 | 797 |
| Retained Earnings | -41.96M | -51.4M | -63.92M | -78.57M | -89.84M | -134.15M | -136.28M | -146.7M | -155.68M | -166.71M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
BioRestorative Therapies, Inc. (BRTX) 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 | -5M | -3.85M | -5.1M | -6.92M | -1.96M | -3.33M | -5.91M | -6.43M | -8.23M | -8.23M |
| Operating CF Margin % | -13760.62% | -4757.8% | -4598.76% | -5322.1% | -2550.99% | -7238.93% | -4935.81% | -4410.3% | -2052.46% | - |
| Operating CF Growth % | -60.24% | 22.96% | -32.46% | -35.54% | 71.61% | -69.52% | -77.58% | -8.75% | -27.99% | -167.41% |
| Net Income | -8.64M | -9.44M | -12.52M | -14.65M | -11.27M | -44.3M | -13.22M | -10.42M | -8.98M | -12.67M |
| Depreciation & Amortization | 258.43K | 259.26K | 240.37K | 217.36K | 121.38K | 89.11K | 120.55K | 165.74K | 189.06K | 207.52K |
| Stock-Based Compensation | 2.54M | 3.6M | 2.4M | 1.66M | 691.7K | 23.11M | 12.61M | 7.78M | 2.81M | 2.65M |
| Deferred Taxes | 87.27K | -17K | 1.65M | 1.11M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 570.21K | 926.45K | 3.17M | 4.21M | 7.92M | 17.45M | -5.44M | -4.48M | -2.28M | -1.41M |
| Working Capital Changes | 180.93K | 821.33K | -45.78K | 539.85K | 572.35K | 324.69K | 14.14K | 515.33K | 28.65K | 502.64K |
| Change in Receivables | 87.38K | -32K | 9K | -3K | 15K | 12K | -11K | -3.3K | -169.1K | 151.6K |
| Change in Inventory | 5.99M | 655.29K | 9.54M | 423.65K | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -113.15K | 185.96K | -516.12K | 97.1K | 84.63K | -68.02K | 120.08K | 18.49K | 293.68K | 438.76K |
| Cash from Investing | -188.76K | -3.62K | -12.87K | -35.63K | 0 | -30.66K | -13.4M | 3.25M | 514.53K | 8.03M |
| Capital Expenditures | -188.76K | -3.62K | -12.87K | -35.63K | 0 | -30.66K | -265.22K | -171.04K | -106.19K | -48.83K |
| CapEx % of Revenue | 519.22% | 4.47% | 11.59% | 27.41% | - | 66.65% | 221.39% | 117.31% | 26.48% | - |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 0 | -175K | 0 | 0 | 0 |
| Cash from Financing | 5.06M | 4.28M | 4.78M | 6.84M | 5.03M | 21.32M | 0 | 2.35M | 7.38M | 1.81M |
| Debt Issued (Net) | 1.42M | 2.21M | 4.19M | 5.18M | 5.52M | 250K | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 1000K | 1000K | 175K | 1000K | 10K | 1000K | 0 | 1000K | 0 | 1.93M |
| 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 | 140.87K | 981.25K | 414.17K | 0 | -500K | 0 | 0 | 0 | 7.38M | -206.02K |
| Net Change in Cash | -134.73K▲ 0% | 419.86K▲ 411.6% | -334.16K▼ 179.6% | -115.86K▲ 65.3% | 3.06M▲ 2743.7% | 17.96M▲ 486.4% | -19.31M▼ 207.5% | -829.39K▲ 95.7% | -336.49K▲ 59.4% | -887K▲ 0% |
| Free Cash Flow | -5.19M▲ 0% | -3.86M▲ 25.7% | -5.12M▼ 32.7% | -6.95M▼ 35.9% | -1.96M▲ 71.8% | -3.36M▼ 71.1% | -6.35M▼ 89.1% | -6.6M▼ 3.9% | -8.34M▼ 26.3% | -10.77M▲ 0% |
| FCF Margin % | -14279.85% | -4762.27% | -4610.36% | -5349.51% | -2550.99% | -7305.58% | -5303.27% | -4527.61% | -2078.94% | -2809.2% |
| FCF Growth % | -44% | 25.7% | -32.67% | -35.89% | 71.75% | -71.09% | -89.06% | -3.9% | -26.29% | -37.73% |
| FCF per Share | -4422.01 | -2524.50 | -1745.39 | -1248.76 | -4.98 | -2.83 | -1.76 | -1.56 | -1.07 | -1.07 |
| FCF Conversion (FCF/Net Income) | 0.58x | 0.41x | 0.41x | 0.47x | 0.17x | 0.08x | 0.45x | 0.62x | 0.92x | 0.85x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
BioRestorative Therapies, Inc. (BRTX) 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) | - | - | - | - | - | -437.23% | -82.93% | -102.66% | -96.89% | -574.11% |
| Return on Invested Capital (ROIC) | - | - | - | - | - | -2410.7% | -281.26% | -125.72% | -100.39% | -100.39% |
| Gross Margin | 99.72% | -220.07% | 100% | 100% | 100% | 100% | 100% | 100% | 93% | 79.61% |
| Net Margin | -23755.44% | -11660.07% | -11277.3% | -11267.61% | -14639.85% | -96311.51% | -11036.98% | -7145.2% | -2239.25% | -3304.77% |
| Debt / Equity | - | - | - | - | - | 0.03x | 0.03x | 0.02x | - | 0.00x |
| Interest Coverage | -10.21x | -7.70x | -2.37x | -1.64x | -1.68x | -14.49x | - | - | - | - |
| FCF Conversion | 0.58x | 0.41x | 0.41x | 0.47x | 0.17x | 0.08x | 0.45x | 0.62x | 0.92x | 0.85x |
| Revenue Growth | -94.22% | 122.8% | 37.04% | 17.12% | -40.77% | -40.26% | 160.43% | 21.7% | 175.03% | 1.7% |
BioRestorative Therapies, Inc. (BRTX) stock FAQ — growth, dividends, profitability & financials explained
BioRestorative Therapies, Inc. (BRTX) reported $0.4M in revenue for fiscal year 2024.
BioRestorative Therapies, Inc. (BRTX) grew revenue by 175.0% over the past year. This is strong growth.
BioRestorative Therapies, Inc. (BRTX) reported a net loss of $12.7M for fiscal year 2024.
BioRestorative Therapies, Inc. (BRTX) has a return on equity (ROE) of -96.9%. Negative ROE indicates the company is unprofitable.
BioRestorative Therapies, Inc. (BRTX) had negative free cash flow of $10.8M in fiscal year 2024, likely due to heavy capital investments.
BioRestorative Therapies, Inc. (BRTX) 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