8-K Announcements
6Apr 24, 2026·SEC
Mar 12, 2026·SEC
Jan 9, 2026·SEC
The Joint Corp. (JYNT) fundamental analysis — strengths, weaknesses & financial health based on data analysis
No significant strengths identified
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
The Joint Corp. (JYNT) stock price & volume — 10-year historical chart
The Joint Corp. (JYNT) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
The Joint Corp. (JYNT) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | Mar 12, 2026 | $0.06vs $0.05+20.0% | $15Mvs $14M+7.4% |
| Q4 2025 | Nov 6, 2025 | $0.02vs $0.01+300.0% | $13Mvs $14M-5.2% |
| Q3 2025 | Aug 7, 2025 | $0.06vs $0.07+14.3% | $13Mvs $13M-0.7% |
| Q2 2025 | May 8, 2025 | $0.03vs $0.02-50.0% | $13Mvs $13M+0.4% |
The Joint Corp. (JYNT) competitors in Outpatient clinics and surgery centers — business model, growth, and fundamentals comparison
The Joint Corp. (JYNT) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
The Joint Corp. (JYNT) 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 | 25.16M | 31.79M | 48.45M | 58.68M | 80.01M | 101.25M | 46.98M | 52.16M | 54.9M |
| Revenue Growth % | 22.61% | 26.33% | 52.41% | 21.12% | 36.34% | 26.55% | -53.6% | 11.04% | 5.24% |
| Cost of Goods Sold | 3.31M | 4.31M | 5.57M | 6.51M | 7.67M | 9.17M | 10.48M | 11.52M | 12.87M |
| COGS % of Revenue | 13.16% | 13.56% | 11.49% | 11.09% | 9.58% | 9.06% | 22.31% | 22.08% | 23.44% |
| Gross Profit | 21.85M▲ 0% | 27.48M▲ 25.8% | 42.88M▲ 56.1% | 52.18M▲ 21.7% | 72.35M▲ 38.7% | 92.08M▲ 27.3% | 36.5M▼ 60.4% | 40.65M▲ 11.4% | 42.03M▲ 3.4% |
| Gross Margin % | 86.84% | 86.44% | 88.51% | 88.91% | 90.42% | 90.94% | 77.69% | 77.92% | 76.56% |
| Gross Profit Growth % | 24.27% | 25.75% | 56.06% | 21.66% | 38.66% | 27.28% | -60.36% | 11.37% | 3.39% |
| Operating Expenses | 24.61M | 26.68M | 39.47M | 46.68M | 66.22M | 91.25M | 36.18M | 42.54M | 42.93M |
| OpEx % of Revenue | 97.79% | 83.93% | 81.46% | 79.55% | 82.76% | 90.12% | 77.01% | 81.54% | 78.21% |
| Selling, General & Admin | 22.59M | 25.12M | 37.46M | 44M | 62.27M | 81.95M | 34.92M | 41.1M | 42.93M |
| SG&A % of Revenue | 89.78% | 79.03% | 77.31% | 74.98% | 77.83% | 80.94% | 74.34% | 78.79% | 78.21% |
| Research & Development | 0 | 343K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | 1.08% | - | - | - | - | - | - | - |
| Other Operating Expenses | -64.45K | -47.77K | 2.01M | 2.68M | 3.95M | 9.3M | 1.26M | 1.44M | 0 |
| Operating Income | -3.17M▲ 0% | 205.11K▲ 106.5% | 3.41M▲ 1564.7% | 5.49M▲ 60.8% | 6.13M▲ 11.5% | 828.25K▼ 86.5% | 318.3K▼ 61.6% | -1.89M▼ 693.5% | -905.48K▲ 52.1% |
| Operating Margin % | -12.62% | 0.65% | 7.05% | 9.36% | 7.66% | 0.82% | 0.68% | -3.62% | -1.65% |
| Operating Income Growth % | 78.87% | 106.46% | 1564.75% | 60.84% | 11.54% | -86.48% | -61.57% | -693.48% | 52.07% |
| EBITDA | -1.16M | 1.76M | 5.31M | 8.23M | 10.05M | 7.47M | 8.9M | 2.83M | 808.24K |
| EBITDA Margin % | -4.6% | 5.54% | 10.97% | 14.02% | 12.56% | 7.38% | 18.95% | 5.43% | 1.47% |
| EBITDA Growth % | 90.71% | 252.16% | 201.69% | 54.81% | 22.14% | -25.61% | 19.07% | -68.17% | -71.47% |
| D&A (Non-Cash Add-back) | 2.02M | 1.56M | 1.9M | 2.73M | 3.92M | 6.65M | 8.58M | 4.72M | 1.71M |
| EBIT | -2.91M | 737.5K | 3.53M | 5.44M | 6.15M | 1.24M | 297.4K | -1.82M | -905.48K |
| Net Interest Income | 0 | 0 | 0 | 0 | 0 | -820.43K | -64.29K | 280.29K | 0 |
| Interest Income | 0 | 0 | 0 | - | - | 133.1K | 0 | 280.29K | 0 |
| Interest Expense | 0 | 0 | 0 | - | - | 953.53K | 64.29K | 0 | 0 |
| Other Income/Expense | -64.45K | -33.59K | -42.22K | -79.48K | -69.88K | -133.1K | -64.29K | 280.29K | 675.97K |
| Pretax Income | -3.24M▲ 0% | 215.35K▲ 106.6% | 3.37M▲ 1466.0% | 5.41M▲ 60.5% | 6.06M▲ 11.9% | 695.15K▼ 88.5% | 254.01K▼ 63.5% | -1.61M▼ 733.3% | -229.5K▲ 85.7% |
| Pretax Margin % | -12.87% | 0.68% | 6.96% | 9.22% | 7.57% | 0.69% | 0.54% | -3.08% | -0.42% |
| Income Tax | 35.88K | -37.73K | 48.71K | -7.75M | -1.51M | 68.45K | 11.02M | 5.61K | 38.65K |
| Effective Tax Rate % | -1.11% | -17.52% | 1.44% | -143.27% | -24.92% | 9.85% | 4339.82% | -0.35% | -16.84% |
| Net Income | -3.28M▲ 0% | 253.08K▲ 107.7% | 3.32M▲ 1213.3% | 13.17M▲ 296.2% | 7.57M▼ 42.5% | 626.71K▼ 91.7% | -9.75M▼ 1656.1% | -5.8M▲ 40.6% | 2.91M▲ 150.2% |
| Net Margin % | -13.02% | 0.8% | 6.86% | 22.44% | 9.46% | 0.62% | -20.76% | -11.11% | 5.3% |
| Net Income Growth % | 78.42% | 107.73% | 1213.29% | 296.16% | -42.55% | -91.72% | -1656.11% | 40.56% | 150.15% |
| Net Income (Continuing) | -3.43M | 146.7K | 3.32M | 13.17M | 7.57M | 626.71K | -10.77M | -1.61M | -268.16K |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 1.02M | -4.18M | 3.18M |
| Minority Interest | 0 | 100 | 100 | 100 | 25K | 25K | 25K | 25K | 25K |
| EPS (Diluted) | -0.25▲ 0% | 0.02▲ 107.2% | 0.23▲ 1177.8% | 0.90▲ 291.3% | 0.44▼ 51.1% | 0.04▼ 90.2% | -0.66▼ 1624.2% | -0.56▲ 15.2% | 0.19▲ 133.9% |
| EPS Growth % | 79.17% | 107.2% | 1177.78% | 291.3% | -51.11% | -90.16% | -1624.25% | 15.15% | 133.93% |
| EPS (Basic) | -0.25 | 0.02 | 0.24 | 0.94 | 0.46 | 0.04 | -0.66 | -0.57 | 0.19 |
| Diluted Shares Outstanding | 13.25M | 14.03M | 14.47M | 14.58M | 14.94M | 14.87M | 14.69M | 15.15M | 15.13M |
| Basic Shares Outstanding | 13.2M | 13.67M | 13.82M | 14M | 14.32M | 14.49M | 14.69M | 14.92M | 15.13M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
The Joint Corp. (JYNT) 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 | 6.66M | 11.71M | 13.3M | 25.35M | 26.89M | 17.61M | 44.34M | 74.58M | 52.09M |
| Cash & Short-Term Investments | 4.22M | 8.72M | 8.46M | 20.55M | 19.53M | 9.75M | 18.15M | 25.05M | 23.6M |
| Cash Only | 4.22M | 8.72M | 8.46M | 20.55M | 19.53M | 9.75M | 18.15M | 25.05M | 23.6M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 1.31M | 955.97K | 2.77M | 2.06M | 3.7M | 3.91M | 2.58M | 2.59M | 2.85M |
| Days Sales Outstanding | 19.01 | 10.98 | 20.9 | 12.83 | 16.88 | 14.1 | 20.05 | 18.1 | 18.95 |
| Inventory | 587.9K | 749.13K | 951.4K | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | 64.79 | 63.44 | 62.39 | - | - | - | - | - | - |
| Other Current Assets | 602.25K | 898.74K | 0 | 1.16M | 1.38M | 3.96M | 23.6M | 46.94M | 25.64M |
| Total Non-Current Assets | 10.25M | 11.82M | 30.4M | 40.53M | 60.17M | 75.88M | 42.87M | 8.58M | 8.88M |
| Property, Plant & Equipment | 3.8M | 3.66M | 19.07M | 20.33M | 32.81M | 38.06M | 4.27M | 3.76M | 4.73M |
| Fixed Asset Turnover | 6.62x | 8.69x | 2.54x | 2.89x | 2.44x | 2.66x | 11.00x | 13.86x | 11.60x |
| Goodwill | 2.92M | 2.92M | 4.15M | 4.63M | 5.09M | 8.49M | 7.35M | 0 | 0 |
| Intangible Assets | 1.76M | 1.63M | 3.22M | 2.87M | 4.71M | 10.93M | 5.02M | 0 | 0 |
| Long-Term Investments | 351.86K | 128.72K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 1.78M | 3.61M | 3.96M | 4.77M | 6.07M | 6.46M | 25.19M | 4.81M | 4.15M |
| Total Assets | 16.91M▲ 0% | 23.53M▲ 39.1% | 43.71M▲ 85.8% | 65.88M▲ 50.7% | 87.06M▲ 32.2% | 93.49M▲ 7.4% | 87.21M▼ 6.7% | 83.15M▼ 4.6% | 60.97M▼ 26.7% |
| Asset Turnover | 1.49x | 1.35x | 1.11x | 0.89x | 0.92x | 1.08x | 0.54x | 0.63x | 0.90x |
| Asset Growth % | -0.85% | 39.13% | 85.77% | 50.73% | 32.15% | 7.38% | -6.72% | -4.65% | -26.68% |
| Total Current Liabilities | 4.97M | 8.74M | 13.57M | 18.46M | 21.44M | 23.22M | 33.57M | 49.04M | 32.82M |
| Accounts Payable | 1.07M | 1.25M | 1.53M | 1.56M | 1.71M | 2.97M | 1.25M | 1.75M | 1.59M |
| Days Payables Outstanding | 117.77 | 106.13 | 100.06 | 87.59 | 81.22 | 118.07 | 43.67 | 55.49 | 45.06 |
| Short-Term Debt | 100K | 1.1M | 0 | 2.73M | 0 | 0 | 0 | 0 | 194.18K |
| Deferred Revenue (Current) | 2.55M | 3.36M | 5.94M | 6.68M | 8.43M | 10.43M | 2.52M | 2.55M | 2.52M |
| Other Current Liabilities | 3.34M | 5.88M | 921.39K | 955.55K | 925.72K | 1.4M | 27.37M | 39.2M | 28.51M |
| Current Ratio | 1.34x | 1.34x | 0.98x | 1.37x | 1.25x | 0.76x | 1.32x | 1.52x | 1.59x |
| Quick Ratio | 1.22x | 1.25x | 0.91x | 1.37x | 1.25x | 0.76x | 1.32x | 1.52x | 1.59x |
| Cash Conversion Cycle | -33.97 | -31.72 | -16.77 | - | - | - | - | - | - |
| Total Non-Current Liabilities | 7.04M | 12.43M | 24.42M | 26.3M | 35.31M | 37.69M | 28.86M | 13.43M | 13.07M |
| Long-Term Debt | 1M | 0 | 0 | 2M | 2M | 2M | 2M | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 11.94M | 10.77M | 16.96M | 18.74M | 448.31K | 311.69K | 1.82M |
| Deferred Tax Liabilities | 136.43K | 76.67K | 89.86K | 0 | 0 | 0 | 57.15K | 0 | 0 |
| Other Non-Current Liabilities | 1.21M | 1.11M | 27.23K | 27.23K | 3.4M | 2.79M | 12.76M | 672.33K | 0 |
| Total Liabilities | 12.01M | 21.17M | 37.99M | 44.75M | 56.75M | 60.9M | 62.44M | 62.48M | 45.89M |
| Total Debt | 1.1M | 1.1M | 14.27M | 18.48M | 23.62M | 26.06M | 2.86M | 795.03K | 2.01M |
| Net Debt | -3.12M | -7.62M | 5.82M | -2.07M | 4.1M | 16.31M | -15.29M | -24.26M | -21.59M |
| Debt / Equity | 0.22x | 0.47x | 2.50x | 0.87x | 0.78x | 0.80x | 0.12x | 0.04x | 0.13x |
| Debt / EBITDA | - | 0.62x | 2.69x | 2.25x | 2.35x | 3.49x | 0.32x | 0.28x | 2.49x |
| Net Debt / EBITDA | - | -4.32x | 1.09x | -0.25x | 0.41x | 2.18x | -1.72x | -8.56x | -26.71x |
| Interest Coverage | - | - | - | - | - | 1.30x | 4.63x | - | - |
| Total Equity | 4.9M▲ 0% | 2.36M▼ 51.8% | 5.72M▲ 142.3% | 21.13M▲ 269.3% | 30.31M▲ 43.5% | 32.59M▲ 7.5% | 24.77M▼ 24.0% | 20.68M▼ 16.5% | 15.08M▼ 27.1% |
| Equity Growth % | -29.26% | -51.8% | 142.26% | 269.31% | 43.46% | 7.52% | -23.98% | -16.53% | -27.07% |
| Book Value per Share | 0.37 | 0.17 | 0.40 | 1.45 | 2.03 | 2.19 | 1.69 | 1.37 | 1.00 |
| Total Shareholders' Equity | 4.9M | 2.36M | 5.72M | 21.13M | 30.28M | 32.56M | 24.75M | 20.65M | 15.05M |
| Common Stock | 13.6K | 13.76K | 13.9K | 14.17K | 14.45K | 14.56K | 14.78K | 15.19K | 15.47K |
| Retained Earnings | -32.26M | -35.75M | -33.64M | -20.09M | -12.78M | -12.15M | -21.91M | -27.7M | -24.8M |
| Treasury Stock | -86.05K | -90.86K | -111.04K | -143.11K | -850.84K | -856.64K | -860.48K | -870.06K | -12.19M |
| Accumulated OCI | -3.93M | -4.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 100 | 100 | 100 | 25K | 25K | 25K | 25K | 25K |
The Joint Corp. (JYNT) 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 | 156.44K | 5.45M | 7.52M | 11.18M | 13.84M | 8.21M | 14.68M | 9.42M | 1.84M |
| Operating CF Margin % | 0.62% | 17.15% | 15.52% | 19.06% | 17.3% | 8.11% | 31.24% | 18.05% | 3.35% |
| Operating CF Growth % | 101.44% | 3385.12% | 37.96% | 48.67% | 23.79% | -40.7% | 78.79% | -35.85% | -80.47% |
| Net Income | -3.28M | 253.08K | 3.32M | 13.17M | 7.57M | 626.71K | -9.75M | -8.53M | 2.91M |
| Depreciation & Amortization | 2.02M | 1.56M | 1.9M | 2.73M | 3.92M | 6.65M | 8.58M | 4.72M | 1.71M |
| Stock-Based Compensation | 594.37K | 628.43K | 720.65K | 885.98K | 1.06M | 1.27M | 1.74M | 1.68M | 1.3M |
| Deferred Taxes | 15.73K | -77.02K | 1.78K | 0 | -1.78M | 0 | 10.9M | -55.56K | 93.07K |
| Other Non-Cash Items | 423.72K | 308.98K | -18.89K | -6.04M | -7.77K | 3.61M | 2.41M | 10.5M | 5.39M |
| Working Capital Changes | 380.52K | 2.78M | 1.6M | 433.24K | 3.09M | -3.95M | 798.62K | 1.1M | -9.56M |
| Change in Receivables | -124.11K | -75.33K | -1.84M | 794.59K | -1.64M | -154.67K | 192.35K | -1.65M | 1.53M |
| Change in Inventory | -718.64K | 1.11M | 3.39M | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -36.75K | 63.57K | 75.89K | 0 | -14.37K | 0 | -1.38M | 68.26K | -391.13K |
| Cash from Investing | -372.85K | -1.24M | -7.14M | -4.6M | -12.75M | -17.9M | -6.19M | -631.55K | 6.27M |
| Capital Expenditures | -449.2K | -1.39M | -4.17M | -3.16M | -6.99M | -5.9M | -5M | -1.19M | -1.5M |
| CapEx % of Revenue | 1.79% | 4.37% | 8.6% | 5.38% | 8.74% | 5.83% | 10.64% | 2.27% | 2.74% |
| Acquisitions | 0 | -100K | -3.12M | -534K | -5.77M | -12.11M | -1.19M | 554.1K | 7.78M |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 76.35K | 245.71K | 149.35K | -910.78K | 0 | 105.2K | 0 | 0 | 0 |
| Cash from Financing | 1.42M | 326.3K | -596.96K | 5.6M | -2M | 328.61K | 174.12K | -2M | -9.81M |
| Debt Issued (Net) | 768.5K | 0 | -1.12M | 1.89M | -2.81M | -49.85K | -24.43K | -2.03M | -4.35K |
| Equity Issued (Net) | 292.67K | 0 | -20.18K | -32.07K | 0 | -5.8K | 198.55K | 24.13K | -9.8M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -2.65K | -4.81K | -20.18K | -32.07K | 0 | -5.8K | -3.83K | -9.58K | -11.32M |
| Other Financing | 361.6K | 326.3K | 545.18K | 3.74M | 811.59K | 384.27K | 0 | 0 | 0 |
| Net Change in Cash | 1.21M▲ 0% | 4.53M▲ 275.9% | -213.07K▼ 104.7% | 12.18M▲ 5815.2% | -907.29K▼ 107.5% | -9.36M▼ 931.9% | 8.66M▲ 192.5% | 6.78M▼ 21.7% | -1.69M▼ 125.0% |
| Free Cash Flow | -292.76K▲ 0% | 4.06M▲ 1487.8% | 3.36M▼ 17.4% | 8.03M▲ 139.1% | 6.85M▼ 14.6% | 2.31M▼ 66.3% | 9.68M▲ 318.9% | 8.23M▼ 15.0% | 334.72K▼ 95.9% |
| FCF Margin % | -1.16% | 12.78% | 6.93% | 13.68% | 8.57% | 2.28% | 20.6% | 15.78% | 0.61% |
| FCF Growth % | 97.7% | 1487.79% | -17.38% | 139.12% | -14.61% | -66.29% | 318.89% | -14.97% | -95.93% |
| FCF per Share | -0.02 | 0.29 | 0.23 | 0.55 | 0.46 | 0.16 | 0.66 | 0.54 | 0.02 |
| FCF Conversion (FCF/Net Income) | -0.05x | 21.54x | 2.26x | 0.85x | 1.83x | 13.10x | -1.51x | -1.62x | 0.63x |
| Interest Paid | 108.02K | 0 | 0 | 42.83K | 0 | 71.25K | 173.06K | 69.44K | 0 |
| Taxes Paid | 29.32K | 0 | 0 | 0 | 0 | 0 | 569.76K | 610.49K | 0 |
The Joint Corp. (JYNT) 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) | -109.94% | -55.4% | 6.97% | 82.25% | 98.09% | 29.42% | 1.99% | -34% | -25.51% | 16.26% |
| Return on Invested Capital (ROIC) | -258.56% | -78.98% | - | 81.54% | 26.93% | 17.19% | 1.49% | 0.82% | -48.02% | - |
| Gross Margin | 85.68% | 86.84% | 86.44% | 88.51% | 88.91% | 90.42% | 90.94% | 77.69% | 77.92% | 76.56% |
| Net Margin | -73.93% | -13.02% | 0.8% | 6.86% | 22.44% | 9.46% | 0.62% | -20.76% | -11.11% | 5.3% |
| Debt / Equity | 0.05x | 0.22x | 0.47x | 2.50x | 0.87x | 0.78x | 0.80x | 0.12x | 0.04x | 0.13x |
| Interest Coverage | -765.84x | - | - | - | - | - | 1.30x | 4.63x | - | - |
| FCF Conversion | 0.71x | -0.05x | 21.54x | 2.26x | 0.85x | 1.83x | 13.10x | -1.51x | -1.62x | 0.63x |
| Revenue Growth | 48.34% | 22.61% | 26.33% | 52.41% | 21.12% | 36.34% | 26.55% | -53.6% | 11.04% | 5.24% |
The Joint Corp. (JYNT) SEC filings — annual & quarterly reports (10-K, 10-Q)
Apr 24, 2026·SEC
Mar 12, 2026·SEC
Jan 9, 2026·SEC
The Joint Corp. (JYNT) stock FAQ — growth, dividends, profitability & financials explained
The Joint Corp. (JYNT) reported $54.9M in revenue for fiscal year 2025. This represents a 1871% increase from $2.8M in 2012.
The Joint Corp. (JYNT) grew revenue by 5.2% over the past year. This is steady growth.
Yes, The Joint Corp. (JYNT) is profitable, generating $2.9M in net income for fiscal year 2025 (5.3% net margin).
The Joint Corp. (JYNT) has a return on equity (ROE) of 16.3%. This is reasonable for most industries.
The Joint Corp. (JYNT) generated $0.3M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
The Joint Corp. (JYNT) 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