8-K Announcements
6Apr 1, 2026·SEC
Feb 26, 2026·SEC
Feb 6, 2026·SEC
The E.W. Scripps Company (SSP) 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.
The E.W. Scripps Company (SSP) stock price & volume — 10-year historical chart
The E.W. Scripps Company (SSP) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
The E.W. Scripps Company (SSP) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 25, 2026 | $0.06vs $0.46-113.0% | $560Mvs $552M+1.5% |
| Q4 2025 | Nov 6, 2025 | $0.40vs $0.16-150.0% | $526Mvs $551M-4.5% |
| Q3 2025 | Aug 7, 2025 | $0.12vs $0.04-200.0% | $540Mvs $528M+2.3% |
| Q2 2025 | May 8, 2025 | $0.18vs $0.23+21.7% | $524Mvs $520M+0.8% |
The E.W. Scripps Company (SSP) competitors in Broadcast TV and Radio Owners — business model, growth, and fundamentals comparison
The E.W. Scripps Company (SSP) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
The E.W. Scripps Company (SSP) 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 | 864.83M | 1.21B | 1.35B | 1.86B | 2.28B | 2.45B | 2.29B | 2.51B | 2.15B |
| Revenue Growth % | -8.29% | 39.73% | 11.83% | 37.45% | 22.94% | 7.43% | -6.53% | 9.46% | -14.31% |
| Cost of Goods Sold | 770.07M | 1B | 701.84M | 929.75M | 1.11B | 1.23B | 1.28B | 1.32B | 0 |
| COGS % of Revenue | 89.04% | 82.77% | 51.93% | 50.05% | 48.44% | 50.29% | 55.97% | 52.63% | - |
| Gross Profit | 94.76M▲ 0% | 208.24M▲ 119.7% | 649.56M▲ 211.9% | 927.73M▲ 42.8% | 1.18B▲ 26.9% | 1.22B▲ 3.6% | 1.01B▼ 17.2% | 1.19B▲ 17.8% | 0▼ 100.0% |
| Gross Margin % | 10.96% | 17.23% | 48.07% | 49.95% | 51.56% | 49.71% | 44.03% | 47.37% | - |
| Gross Profit Growth % | -52.78% | 119.74% | 211.94% | 42.82% | 26.9% | 3.58% | -17.21% | 17.77% | -100% |
| Operating Expenses | 56.34M | 63.99M | 562.21M | 624.24M | 776.56M | 791.1M | 1.76B | 776.51M | -1.97B |
| OpEx % of Revenue | 6.51% | 5.3% | 41.6% | 33.61% | 34.01% | 32.25% | 76.88% | 30.94% | -91.44% |
| Selling, General & Admin | 14.11M | 19.75M | 449.88M | 497.75M | 595.11M | 623.16M | 614.77M | 606.18M | 0 |
| SG&A % of Revenue | 1.63% | 1.63% | 33.29% | 26.8% | 26.06% | 25.4% | 26.81% | 24.15% | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -3.48M | -19.6M | 112.33M | 126.49M | 181.46M | 167.94M | 1.15B | 170.33M | -1.97B |
| Operating Income | -1.9M▲ 0% | 129.96M▲ 6929.2% | 87.36M▼ 32.8% | 303.49M▲ 247.4% | 400.75M▲ 32.0% | 428.34M▲ 6.9% | -753.24M▼ 275.8% | 412.49M▲ 154.8% | 183.99M▼ 55.4% |
| Operating Margin % | -0.22% | 10.75% | 6.46% | 16.34% | 17.55% | 17.46% | -32.85% | 16.44% | 8.56% |
| Operating Income Growth % | -101.5% | 6929.16% | -32.78% | 247.4% | 32.05% | 6.89% | -275.85% | 154.76% | -55.39% |
| EBITDA | 54.44M | 193.95M | 171.7M | 410.64M | 562.67M | 588.78M | -598.14M | 567.72M | 33.16M |
| EBITDA Margin % | 6.29% | 16.05% | 12.71% | 22.11% | 24.64% | 24% | -26.09% | 22.62% | 1.54% |
| EBITDA Growth % | -70.06% | 256.26% | -11.47% | 139.16% | 37.02% | 4.64% | -201.59% | 194.91% | -94.16% |
| D&A (Non-Cash Add-back) | 56.34M | 63.99M | 84.34M | 107.16M | 161.92M | 160.43M | 155.1M | 155.23M | -150.83M |
| EBIT | -5.38M | 110.36M | 81.6M | 302.01M | 352.25M | 437.59M | -754M | 420.32M | 0 |
| Net Interest Income | -26.7M | -36.18M | -80.6M | -92.99M | -165.16M | -161.13M | -213.51M | -210.34M | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 26.7M | 36.18M | 80.6M | 92.99M | 165.16M | 161.13M | 213.51M | 210.34M | -220.97M |
| Other Income/Expense | -30.17M | -55.78M | -86.36M | -94.47M | -213.66M | -151.88M | -214.27M | -202.51M | -303.5M |
| Pretax Income | -32.08M▲ 0% | 74.17M▲ 331.2% | 1M▼ 98.6% | 209.02M▲ 20718.7% | 187.09M▼ 10.5% | 276.46M▲ 47.8% | -967.51M▼ 450.0% | 209.98M▲ 121.7% | -119.5M▼ 156.9% |
| Pretax Margin % | -3.71% | 6.14% | 0.07% | 11.25% | 8.19% | 11.27% | -42.2% | 8.37% | -5.56% |
| Income Tax | -20.05M | 18.1M | 2.92M | 55.46M | 71.19M | 80.56M | -19.73M | 63.76M | 18.63M |
| Effective Tax Rate % | 62.52% | 24.4% | 290.54% | 26.53% | 38.05% | 29.14% | 2.04% | 30.37% | -15.59% |
| Net Income | -13.11M▲ 0% | 20.38M▲ 255.5% | -18.38M▼ 190.2% | 269.33M▲ 1565.5% | 122.71M▼ 54.4% | 195.9M▲ 59.6% | -947.78M▼ 583.8% | 146.22M▲ 115.4% | -164.46M▼ 212.5% |
| Net Margin % | -1.52% | 1.69% | -1.36% | 14.5% | 5.37% | 7.99% | -41.34% | 5.83% | -7.65% |
| Net Income Growth % | -119.49% | 255.51% | -190.17% | 1565.52% | -54.44% | 59.64% | -583.81% | 115.43% | -212.48% |
| Net Income (Continuing) | -12.02M | 69.89M | -1.91M | 153.56M | 115.9M | 195.9M | -947.78M | 146.22M | -164.46M |
| Discontinued Operations | 0 | 0 | -16.46M | 115.77M | 6.81M | 0 | 0 | 0 | 0 |
| Minority Interest | 632K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.16▲ 0% | 0.25▲ 256.3% | -0.02▼ 109.5% | 1.01▲ 4361.6% | 0.74▼ 26.7% | 1.62▲ 118.9% | -11.84▼ 830.9% | 1.01▲ 108.5% | -1.87▼ 285.1% |
| EPS Growth % | -120% | 256.25% | -109.48% | 4361.6% | -26.73% | 118.92% | -830.86% | 108.53% | -285.15% |
| EPS (Basic) | -0.16 | 0.25 | -0.02 | 1.02 | 0.79 | 1.71 | -11.84 | 1.01 | -1.87 |
| Diluted Shares Outstanding | 82.05M | 81.93M | 80.83M | 81.83M | 87.98M | 87.35M | 84.27M | 86.07M | 88.02M |
| Basic Shares Outstanding | 80.85M | 81.37M | 80.83M | 81.42M | 82.33M | 83.22M | 84.27M | 85.74M | 88.02M |
| Dividend Payout Ratio | - | 80.44% | - | 6.15% | - | 24.5% | - | - | - |
The E.W. Scripps Company (SSP) 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 | 605.53M | 471.02M | 643.92M | 2.09B | 702.28M | 643.94M | 676.09M | 630.01M | 747.42M |
| Cash & Short-Term Investments | 148.7M | 107.11M | 32.97M | 576.02M | 66.22M | 18.03M | 35.32M | 23.85M | 27.92M |
| Cash Only | 148.7M | 107.11M | 32.97M | 576.02M | 66.22M | 18.03M | 35.32M | 23.85M | 27.92M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 245.37M | 300.57M | 417.5M | 441.38M | 573.3M | 600.1M | 610.54M | 568.19M | 0 |
| Days Sales Outstanding | 103.56 | 90.79 | 112.76 | 86.73 | 91.64 | 89.29 | 97.19 | 82.63 | - |
| Inventory | -109.36M | -300.57M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 211.47M | 63.33M | 193.45M | 1.08B | 62.76M | 25.82M | 30.23M | 37.97M | 719.5M |
| Total Non-Current Assets | 1.52B | 1.66B | 2.92B | 2.77B | 5.96B | 5.79B | 4.73B | 4.57B | 4.26B |
| Property, Plant & Equipment | 210M | 237.93M | 498.57M | 395.39M | 581.77M | 576.47M | 554.45M | 544.04M | 503.94M |
| Fixed Asset Turnover | 4.12x | 5.08x | 2.71x | 4.70x | 3.93x | 4.26x | 4.14x | 4.61x | 4.27x |
| Goodwill | 755.95M | 834.01M | 1.22B | 1.2B | 2.91B | 2.92B | 1.97B | 1.97B | 1.92B |
| Intangible Assets | 425.98M | 478.95M | 1.06B | 975.44M | 1.91B | 1.82B | 1.73B | 1.64B | 1.52B |
| Long-Term Investments | 7.7M | 7.16M | 8.38M | 14.4M | 21.63M | 23.14M | 23.27M | 8.88M | 14.37M |
| Other Non-Current Assets | 104.32M | 91.85M | 113.33M | 176.75M | 528.94M | 445.62M | 460.56M | 411.58M | 306.79M |
| Total Assets | 2.13B▲ 0% | 2.13B▲ 0.0% | 3.56B▲ 67.2% | 4.86B▲ 36.4% | 6.66B▲ 37.0% | 6.43B▼ 3.4% | 5.41B▼ 15.9% | 5.2B▼ 3.9% | 5.01B▼ 3.7% |
| Asset Turnover | 0.41x | 0.57x | 0.38x | 0.38x | 0.34x | 0.38x | 0.42x | 0.48x | 0.43x |
| Asset Growth % | 23.21% | 0.02% | 67.22% | 36.43% | 37.02% | -3.41% | -15.87% | -3.91% | -3.65% |
| Total Current Liabilities | 210.79M | 198.06M | 312.03M | 358.46M | 511.88M | 485M | 477.82M | 482.39M | 453.6M |
| Accounts Payable | 23.65M | 26.92M | 28.44M | 68.14M | 83.93M | 82.71M | 76.38M | 100.67M | 63.42M |
| Days Payables Outstanding | 11.21 | 9.82 | 14.79 | 26.75 | 27.69 | 24.47 | 21.72 | 27.82 | - |
| Short-Term Debt | 5.66M | 3M | 10.61M | 10.61M | 18.61M | 18.61M | 15.61M | 15.61M | 8.85M |
| Deferred Revenue (Current) | 7.35M | 11.46M | 10.7M | 14.1M | 20M | 18.18M | 12.18M | 18.16M | 22.17M |
| Other Current Liabilities | 132.19M | 111.75M | 108.55M | 90.76M | 123.43M | 114.39M | 293.31M | 107.06M | 422.58M |
| Current Ratio | 2.87x | 2.38x | 2.06x | 5.84x | 1.37x | 1.33x | 1.41x | 1.31x | 1.65x |
| Quick Ratio | 3.39x | 3.90x | 2.06x | 5.84x | 1.37x | 1.33x | 1.41x | 1.31x | 1.65x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 981.27M | 1.01B | 2.35B | 3.34B | 4.18B | 3.82B | 3.78B | 3.4B | 3.31B |
| Long-Term Debt | 687.62M | 685.76M | 1.9B | 2.92B | 3.13B | 2.85B | 2.9B | 2.56B | 0 |
| Capital Lease Obligations | 0 | 0 | 113.65M | 42.1M | 113.89M | 134.93M | 117.86M | 110.42M | 0 |
| Deferred Tax Liabilities | 644K | 25.53M | 17.88M | 85.84M | 356.78M | 370.46M | 307.4M | 293.63M | 0 |
| Other Non-Current Liabilities | 293.66M | 273.92M | 279.18M | 241.42M | 527.96M | 409.79M | 412.17M | 395.82M | 3.31B |
| Total Liabilities | 1.19B | 1.2B | 2.66B | 3.7B | 4.69B | 4.3B | 4.25B | 3.88B | 3.76B |
| Total Debt | 693.27M | 688.76M | 2.03B | 2.98B | 3.26B | 3.01B | 3.05B | 2.69B | 8.85M |
| Net Debt | 544.58M | 581.65M | 2B | 2.4B | 3.2B | 2.99B | 3.01B | 2.66B | -19.07M |
| Debt / Equity | 0.74x | 0.74x | 2.26x | 2.56x | 1.66x | 1.41x | 2.64x | 2.04x | 0.01x |
| Debt / EBITDA | 12.73x | 3.55x | 11.82x | 7.25x | 5.80x | 5.11x | - | 4.73x | 0.27x |
| Net Debt / EBITDA | 10.00x | 3.00x | 11.62x | 5.84x | 5.68x | 5.08x | - | 4.69x | -0.58x |
| Interest Coverage | -0.07x | 3.59x | 1.08x | 3.26x | 2.43x | 2.66x | -3.53x | 1.96x | - |
| Total Equity | 938.12M▲ 0% | 926.16M▼ 1.3% | 897.93M▼ 3.0% | 1.16B▲ 29.5% | 1.97B▲ 69.4% | 2.13B▲ 8.1% | 1.16B▼ 45.7% | 1.32B▲ 14.0% | 1.25B▼ 5.5% |
| Equity Growth % | -0.83% | -1.27% | -3.05% | 29.55% | 69.39% | 8.14% | -45.74% | 14% | -5.46% |
| Book Value per Share | 11.43 | 11.30 | 11.11 | 14.22 | 22.40 | 24.40 | 13.72 | 15.31 | 14.16 |
| Total Shareholders' Equity | 937.49M | 926.16M | 897.93M | 1.16B | 1.97B | 2.13B | 1.16B | 1.32B | 1.25B |
| Common Stock | 816K | 807K | 810K | 817K | 826K | 836K | 848K | 866K | 0 |
| Retained Earnings | -90.06M | -86.23M | -120.98M | 131.78M | 205.12M | 350.71M | -622.22M | -476M | 0 |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -102.92M | -95.4M | -98.99M | -100.12M | -73.91M | -77.47M | -75.51M | -75.31M | 0 |
| Minority Interest | 632K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
The E.W. Scripps Company (SSP) 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 | 40.85M | 140.91M | -27.45M | 277.39M | 237M | 311.42M | 111.6M | 365.68M | 0 |
| Operating CF Margin % | 4.72% | 11.66% | -2.03% | 14.93% | 10.38% | 12.69% | 4.87% | 14.57% | - |
| Operating CF Growth % | -72.11% | 244.93% | -119.48% | 1110.47% | -14.56% | 31.4% | -64.16% | 227.66% | -100% |
| Net Income | -12.02M | 56.08M | -1.91M | 153.56M | 115.9M | 195.9M | -947.78M | 146.22M | 31.59M |
| Depreciation & Amortization | 56.34M | 63.99M | 84.34M | 107.16M | 161.92M | 160.43M | 155.1M | 155.23M | -150.83M |
| Stock-Based Compensation | 15.87M | 10.74M | 14.7M | 17.86M | 25.96M | 19.46M | 25.63M | 17.99M | 0 |
| Deferred Taxes | -16.08M | 19.35M | -5.78M | 80.64M | 9.72M | 12.91M | -63.7M | -149K | 0 |
| Other Non-Cash Items | 17.25M | 6.91M | -9.27M | -115.92M | -72.29M | -41.49M | 958.63M | -12.51M | 119.25M |
| Working Capital Changes | -20.51M | -16.16M | -109.53M | 34.09M | -4.22M | -35.8M | -16.27M | 58.9M | 0 |
| Change in Receivables | -22.52M | -22.13M | -98.71M | -40.52M | -31.62M | -26.88M | -10.44M | 42.35M | 0 |
| Change in Inventory | 12.64M | -7.73M | 5.91M | 0 | 0 | 26.88M | 0 | 0 | 0 |
| Change in Payables | -7.26M | 965K | 1.57M | 19.52M | 18.53M | 2.25M | -3.54M | 13.18M | 0 |
| Cash from Investing | -299.07M | -127.48M | -1.26B | 317.42M | -2.46B | -66.39M | -60.61M | -26.54M | 0 |
| Capital Expenditures | -27.68M | -60.48M | -85.8M | -44.95M | -60.74M | -45.79M | -59.63M | -65.26M | 0 |
| CapEx % of Revenue | 3.2% | 5% | 6.35% | 2.42% | 2.66% | 1.87% | 2.6% | 2.6% | - |
| Acquisitions | -280.94M | -149.47M | -1.19B | -7.1M | -2.45B | -13.8M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 22.63M | 11.07M | 38.56M | 377.78M | 69.54M | 569K | 21K | 40.36M | 0 |
| Cash from Financing | 272.56M | -55M | 1.22B | 998.18M | 693.48M | -327.48M | -33.71M | -350.61M | 0 |
| Debt Issued (Net) | 306.07M | -5.66M | 1.25B | 1.04B | 207.9M | -278.1M | 30.14M | -345.61M | 0 |
| Equity Issued (Net) | -1000K | -1000K | -1000K | 0 | 1000K | -1000K | 0 | -1000K | 0 |
| Dividends Paid | 0 | -16.39M | -16.37M | -16.57M | -45.07M | -48M | -48M | 0 | 0 |
| Share Repurchases | -17.89M | -32.32M | -584K | 0 | 0 | -8.87M | 0 | -1.88M | 0 |
| Other Financing | -11.05M | -2.48M | -13.83M | -24.64M | -69.35M | 7.48M | -15.84M | -3.12M | 0 |
| Net Change in Cash | 14.35M▲ 0% | -41.59M▼ 389.9% | -74.15M▼ 78.3% | 1.59B▲ 2248.5% | -1.53B▼ 195.8% | -82.45M▲ 94.6% | 17.29M▲ 121.0% | -11.47M▼ 166.3% | 0▲ 100.0% |
| Free Cash Flow | 13.18M▲ 0% | 80.43M▲ 510.5% | -113.25M▼ 240.8% | 230.56M▲ 303.6% | 175.83M▼ 23.7% | 265.63M▲ 51.1% | 51.98M▼ 80.4% | 300.42M▲ 478.0% | 0▼ 100.0% |
| FCF Margin % | 1.52% | 6.66% | -8.38% | 12.41% | 7.7% | 10.83% | 2.27% | 11.97% | - |
| FCF Growth % | -88.89% | 510.47% | -240.81% | 303.58% | -23.74% | 51.08% | -80.43% | 477.99% | -100% |
| FCF per Share | 0.16 | 0.98 | -1.40 | 2.82 | 2.00 | 3.04 | 0.62 | 3.49 | - |
| FCF Conversion (FCF/Net Income) | -3.12x | 6.91x | 1.49x | 1.03x | 1.93x | 1.59x | -0.12x | 2.50x | - |
| Interest Paid | 18.96M | 33.67M | 61.3M | 82.53M | 126.26M | 150.8M | 195.83M | 195.86M | 0 |
| Taxes Paid | 1.76M | 3.73M | 13.18M | 0 | 102.47M | 61.74M | 31.12M | 71.81M | 0 |
The E.W. Scripps Company (SSP) 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) | 7.28% | -1.39% | 2.19% | -2.02% | 26.13% | 7.83% | 9.55% | -57.67% | 11.82% | -12.83% |
| Return on Invested Capital (ROIC) | 7.93% | -0.11% | 6.52% | 2.98% | 7.05% | 6.89% | 6.25% | -12.16% | 7.59% | 5.3% |
| Gross Margin | 21.28% | 10.96% | 17.23% | 48.07% | 49.95% | 51.56% | 49.71% | 44.03% | 47.37% | - |
| Net Margin | 7.13% | -1.52% | 1.69% | -1.36% | 14.5% | 5.37% | 7.99% | -41.34% | 5.83% | -7.65% |
| Debt / Equity | 0.42x | 0.74x | 0.74x | 2.26x | 2.56x | 1.66x | 1.41x | 2.64x | 2.04x | 0.01x |
| Interest Coverage | 7.02x | -0.07x | 3.59x | 1.08x | 3.26x | 2.43x | 2.66x | -3.53x | 1.96x | - |
| FCF Conversion | 2.18x | -3.12x | 6.91x | 1.49x | 1.03x | 1.93x | 1.59x | -0.12x | 2.50x | - |
| Revenue Growth | 31.77% | -8.29% | 39.73% | 11.83% | 37.45% | 22.94% | 7.43% | -6.53% | 9.46% | -14.31% |
The E.W. Scripps Company (SSP) SEC filings — annual & quarterly reports (10-K, 10-Q)
Apr 1, 2026·SEC
Feb 26, 2026·SEC
Feb 6, 2026·SEC
The E.W. Scripps Company (SSP) stock FAQ — growth, dividends, profitability & financials explained
The E.W. Scripps Company (SSP) reported $2.15B in revenue for fiscal year 2025. This represents a 92% increase from $1.12B in 1996.
The E.W. Scripps Company (SSP) saw revenue decline by 14.3% over the past year.
The E.W. Scripps Company (SSP) reported a net loss of $164.5M for fiscal year 2025.
The E.W. Scripps Company (SSP) has a return on equity (ROE) of -12.8%. Negative ROE indicates the company is unprofitable.
The E.W. Scripps Company (SSP) had negative free cash flow of $24.7M in fiscal year 2025, likely due to heavy capital investments.
The E.W. Scripps Company (SSP) 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