Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 5/5 core metricsFlagged areas: Solvency & liquidity.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- 2 filing risk checks flagged
Flagged areas: Solvency & liquidity.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Operating margin was stable
Operating margin changed +0.6 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
- Revenue expanded
Latest reported annual revenue changed +12.2% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
- Free cash flow was positive
Latest reported free cash flow was $93M.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2024-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Solvency & liquidity
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Single Reportable Segment$748M100.0%+12.2% yoy
Members sum to the consolidated $748M for this period.
- License And Service$640Mshare n/a+12.8% yoy
- Cloud Subscriptions$353Mshare n/a+27.9% yoy
- Software Licenses$287Mshare n/a-1.5% yoy
- Service Other$109Mshare n/a+9.2% yoy
member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.
- Single Reportable Segment$197M100.0%+11.1% yoy
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 3,997 US-listed filers · 811 in Technology| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $748M | 50thof 3,301 middle third | 49thof 777 middle third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 12.3% | 66thof 3,137 middle third | 57thof 743 middle third |
Gross margin gross profit ÷ revenue | 64.3% | 81stof 1,603 top third | 71stof 554 top third |
Operating margin operating income ÷ revenue | 0.3% | 43rdof 2,819 middle third | 45thof 751 middle third |
Net margin net income ÷ revenue | 1.0% | 45thof 3,263 middle third | 49thof 769 middle third |
Return on equity net income ÷ stockholders' equity (positive equity only) | 2.8% | 48thof 3,576 middle third | 49thof 719 middle third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 7.7% | 28thof 2,895 bottom third | 35thof 728 middle third |
Days sales outstanding receivables ÷ revenue × 365 · lower is ranked higher | 89 days | 14thof 2,398 bottom third | 21stof 711 bottom third |
Net debt ÷ operating cash flow net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher | 0.1× | 77thof 1,546 top third | 74thof 338 top third |
Cash conversion operating cash flow ÷ net income (net income > 0) | 23.0× | 98thof 1,444 top third | 97thof 309 top third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -13.0% | 87thof 1,869 top third | 79thof 422 top third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | 25.5% | 21stof 1,551 bottom third | 22ndof 368 bottom third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 17 changed periods| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Operating cash flow NetCashProvidedByUsedInOperatingActivities | quarter 2022-03-31 | $2.6M 10-Q 2022-05-10 | -$367K 10-K 2024-02-29 | -114.1% | first · latest · 5 filings carry it |
| Long-term debt LongTermDebt | balance at 2022-12-31 | $49.1B 10-K 2023-03-10 | $48.9M 10-K 2024-02-29 | -99.9% | first · latest · 5 filings carry it |
| Operating cash flow NetCashProvidedByUsedInOperatingActivities | quarter 2023-03-31 | $6.75M 10-Q 2023-05-10 | $3.49M 10-Q 2024-05-08 | -48.3% | first · latest · 5 filings carry it |
| Net income NetIncomeLoss | quarter 2020-09-30 | -$21M 10-Q 2020-11-13 | -$17.2M 10-K 2022-03-16 | +18.3% | first · latest · 3 filings carry it |
| Operating cash flow NetCashProvidedByUsedInOperatingActivities | fiscal year 2022-12-31 | $76.8M 10-K 2023-03-10 | $63.8M 10-K 2025-02-27 | -16.9% | first · latest · 5 filings carry it |
| Net income NetIncomeLoss | fiscal year 2020-12-31 | -$78.9M 10-K 2021-03-15 | -$75.1M 10-K 2023-03-10 | +4.9% | first · latest · 3 filings carry it |
| Operating cash flow NetCashProvidedByUsedInOperatingActivities | fiscal year 2021-12-31 | $92M 10-K 2022-03-16 | $90.3M 10-K 2024-02-29 | -1.8% | first · latest · 5 filings carry it |
| Stockholders' equity StockholdersEquity | balance at 2020-09-30 | $219M 10-Q 2020-11-13 | $222M 10-K 2022-03-16 | +1.8% | first · latest |
| Stockholders' equity StockholdersEquity | balance at 2021-09-30 | $224M 10-Q 2021-11-12 | $228M 10-K 2022-03-16 | +1.7% | first · latest |
| Stockholders' equity StockholdersEquity | balance at 2020-12-31 | $225M 10-K 2021-03-15 | $229M 10-K 2022-03-16 | +1.7% | first · latest · 5 filings carry it |
| Stockholders' equity StockholdersEquity | balance at 2021-03-31 | $227M 10-Q 2021-05-13 | $230M 10-K 2022-03-16 | +1.7% | first · latest |
| Stockholders' equity StockholdersEquity | balance at 2021-06-30 | $228M 10-Q 2021-08-12 | $232M 10-K 2022-03-16 | +1.7% | first · latest |
| Total assets Assets | balance at 2020-09-30 | $515M 10-Q 2020-11-13 | $519M 10-K 2022-03-16 | +0.8% | first · latest |
| Total assets Assets | balance at 2020-12-31 | $555M 10-K 2021-03-15 | $559M 10-K 2022-03-16 | +0.7% | first · latest · 5 filings carry it |
| Total assets Assets | balance at 2021-03-31 | $558M 10-Q 2021-05-13 | $562M 10-K 2022-03-16 | +0.7% | first · latest |
| Total assets Assets | balance at 2021-06-30 | $610M 10-Q 2021-08-12 | $613M 10-K 2022-03-16 | +0.6% | first · latest |
| Total assets Assets | balance at 2021-09-30 | $646M 10-Q 2021-11-12 | $650M 10-K 2022-03-16 | +0.6% | first · latest |
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsBusiness combinations · 8,426 characters as filed
3. ACQUISITIONS ecosio GmbH On August 30, 2024 (the Acquisition Date), the Company purchased 100% of the share interests in ecosio, a limited liability company incorporated under the laws of Austria and a provider of electronic data interchange (EDI) and e-invoicing services. The acquisition was completed with the goal of integrating ecosios cloud-based, scalable global network with the Companys indirect tax solutions to enable customers to facilitate the creation, exchange, and clearance of jurisdictionally compliant e-invoices and seamlessly reconcile these invoices with their periodic filing requirements. Ecosios operations and offerings were integrated into the Companys one operating segment. The acquisition was accounted for as a business combination. Upon its acquisition, ecosio became a wholly owned subsidiary of the Company, and its operations have been included in the Companys consolidated financial statements commencing on the Acquisition Date. Total Purchase Consideration Total purchase consideration for the ecosio acquisition was $169,041, net of $788 cash acquired, which was comprised of the following: August 30, 2024 Upfront cash consideration $ 64,829 Cash and Stock Earn-outs, at fair value 105,000 Total $ 169,829 The initial cash consideration was $65,000, adjusted for certain closing adjustments and transaction costs paid on behalf of ecosio. The cash consideration was paid with existing cash on hand. The contingent consideration liabilities included in the c …
BusinessCombinationDisclosureTextBlock · excerpt; the full note is in the filing
Commitments and contingencies · 1,595 characters as filed
14. COMMITMENTS AND CONTINGENCIES In January 2022, the Company filed a complaint against a competitor alleging claims of unfair competition, intentional interference with contractual relations, and trade secret misappropriation. The outcome of the case is subject to a number of uncertainties; therefore, the Company has not recognized any potential impact to the consolidated financial statements related to the outcome of the case. During the year ended December 31, 2025, the Company recognized $10,283, for legal expenses associated with the case within the other operating expense, net line of the consolidated statements of income (loss). No such legal expenses were recorded during the years ended December 31, 2024 or 2023. The Company may become involved in various lawsuits and legal proceedings, which arise, in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm the Companys business. The Company is not aware of any such legal proceedings or claims that management believes will have a material adverse effect on its business, financial condition, or operating results. Purchase Obligations In the ordinary course of business, the Company enters into non-cancellable agreements with third-party providers, primarily for IT contractor services, subscriptions, and the use of cloud services. Future minimum payments as of December 31, 2025 are summarized in t …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Debt · 12,748 characters as filed
10. DEBT Credit Agreement On March 31, 2020, the Company entered into a credit agreement (the Previous Credit Agreement) with a bank consisting of a $175,000 term loan (the Previous Term Loan) and a $100,000 committed line of credit (the Previous Line of Credit). On March 8, 2022, the Company entered into the Second Amendment to Credit Agreement (the Second Amendment), with a banking syndicate, which amended the Previous Credit Agreement, providing for, among other modifications, (i) a new term loan in the aggregate amount of $50,000 (the Term Loan); (ii) an extension of the maturity date of the revolving facility (the Line of Credit) from March 2025 to March 2027; (iii) an increase in the Line of Credit commitment from $100,000 to $200,000; (iv) the Companys option to select an applicable interest rate at either the bank base rate plus an applicable margin (the New Base Rate Option) or Secured Overnight Financing Rate (SOFR) plus an applicable margin (the SOFR Option); (v) modifications to the financial covenant performance levels which determine applicable margins; and (vi) modifications to certain covenants and events of default. Net proceeds from the Term Loan were used to fund ongoing working capital, capital expenditures, permitted distributions, permitted acquisitions, and general corporate purposes of the Company and its subsidiaries. The Company paid $983 in financing costs in connection with the Second Amendment during 2022, which are amortizing over the remaining t …
DebtDisclosureTextBlock · excerpt; the full note is in the filing
Revenue disaggregation · 393 characters as filed
For the year ended December 31, 2025 2024 2023 Software subscriptions: Software licenses $ 286,711 $ 291,081 $ 266,213 Cloud subscriptions 352,943 276,043 214,617 Software subscriptions 639,654 567,124 480,830 Services 108,790 99,652 91,557 Total revenues $ 748,444 $ 666,776 $ 572,387 …
DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing
Fair value · 13,861 characters as filed
5. FINANCIAL INSTRUMENTS AND FAIR VALUE MEASUREMENTS Assets and Liabilities Measured at Fair Value on a Recurring Basis The following table summarizes the Companys fair value for its financial assets and liabilities measured at fair value on a recurring basis: Fair Value Measurements Using As of December 31, 2025 Fair Value Prices in active markets for identical assets (Level 1) Significant other observable inputs (Level 2) Significant unobservable inputs (Level 3) Money Market Funds $ 266,892 $ 266,892 $ $ ecosio Cash Earn-outs 86,600 86,600 ecosio Stock Earn-outs 18,900 18,900 Long-Term Investment (See Note 4) 15,000 15,000 Fair Value Measurements Using As of December 31, 2024 Fair Value Prices in active markets for identical assets (Level 1) Significant other observable inputs (Level 2) Significant unobservable inputs (Level 3) Money Market Funds $ 276,374 $ 276,374 $ $ Commercial Paper 4,920 4,920 Corporate Bonds 250 250 U.S. Treasury Securities 5,983 5,983 ecosio Cash Earn-outs 74,400 74,400 ecosio Stock Earn-outs 48,100 48,100 The Company has investments in Money Market Funds, which are included in cash and cash equivalents on the consolidated balance sheets. Fair value inputs for these investments are considered Level 1 measurements within the Fair Value Hierarchy since Money Market Fund fair values are known and observable through daily published floating net asset values. Securities classified as available-for-sale are reported at fair value using Level 2 inputs. For …
FairValueDisclosuresTextBlock · excerpt; the full note is in the filing
Income taxes · 13,457 characters as filed
16. INCOME TAXES The components of net income (loss) before income taxes, by geography, are as follows: For the year ended December 31, 2025 2024 2023 U.S. $ 30,742 $ 9,174 $ (3,126) Foreign (23,163) (7,265) (18,548) Net income (loss) before income taxes $ 7,579 $ 1,909 $ (21,674) Income tax expense (benefit) consists of the following: For the year ended December 31, 2025 2024 2023 Current income taxes: Federal $ 3,416 $ 1,448 $ (279) State and local 2,712 855 1,568 Foreign 1,828 2,204 1,347 Total current 7,956 4,507 2,636 Deferred income taxes: Federal (1,740) 42,346 (9,224) State and local (359) 9,111 (1,552) Foreign (5,489) (1,326) (441) Total deferred (7,588) 50,131 (11,217) Income tax expense (benefit) $ 368 $ 54,638 $ (8,581) During the year ended December 31, 2025, the Company recognized a $70 income tax expense in accumulated other comprehensive loss relating to unrealized gains (losses) from foreign currency translation adjustments and revaluations, and available-for-sale securities, and in stockholder's equity related to increases in contributed capital. During the year ended December 31, 2024, the Company recognized a $37 income tax benefit in accumulated other comprehensive loss relating to unrealized gains (losses) from foreign currency translation adjustments and revaluations, and available-for-sale securities, and in stockholder's equity related to increases in contributed capital. The reconciliation of the effective tax rate to tax at the statutory rates for t …
IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing
New accounting pronouncements · 4,879 characters as filed
Recently Adopted Accounting Pronouncements Income Tax Disclosures In December 2023, the Financial Accounting Standards Board (the FASB) issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures . Entities will be required to disclose additional information in specified categories in the reconciliation of the effective tax rate to the statutory rate for federal, state, and foreign income taxes. The standard also requires greater detail about individual reconciling items in the rate reconciliation to the extent the impact of those items exceeds a specified threshold and eliminates certain existing disclosures. In addition to new disclosures associated with the rate reconciliation, the standard requires information pertaining to taxes paid (net of refunds received) to be disaggregated for federal, state, and foreign taxes and further disaggregated for specific jurisdictions to the extent the related amounts exceed a quantitative threshold. The Company adopted the standard on a retrospective basis effective for its annual period ending December 31, 2025. The adoption of the standard only impacted disclosures. See Note 16 Income Taxes. Recently Issued Accounting Pronouncements Interim Reporting (Topic 270): Narrow-Scope Improvements In December 2025, the FASB issued ASU 2025-11, Interim Reporting (Topic 270): Narrow-Scope Improvements. The standard provides clarifications intended to improve the consistency and usability of interim disclosure requirement …
NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing
Pensions and post-retirement benefits · 14,121 characters as filed
13 . EMPLOYEE BENEFIT AND DEFERRED COMPENSATION PLANS The Company maintains a 401(k) plan that covers eligible employees. The Company matches up to 6% of eligible compensation during the period in which an eligible participant contributes to the plan. Matching 401(k) contributions were $14,713, $12,641, and $11,285 for the years ended December 31, 2025, 2024, and 2023, respectively. Stock-Based Award Plans The 2020 Incentive Award Plan (the 2020 Plan) provides the ability to grant cash and equity-based incentive awards to eligible employees, directors and service providers in order to attract, retain, and motivate those that make important contributions to the Company. The 2020 Plan provides for the award of stock options, RSAs, RSUs, PSUs, and other cash compensation. The ESPP provides eligible employees with rights during each six-month ESPP offering period to purchase shares of the Companys Class A common stock at the ESPP discount through payroll deductions. Amounts withheld or received from participants are included in accrued salaries and benefits in the consolidated balance sheets until such shares are purchased. Amounts withheld from participants for the offering periods ending May 31, 2026 and 2025 aggregated $573 and $496 as of December 31, 2025 and 2024, respectively. 2020 Plan Upon commencement of the 2020 Plan, an aggregate of 16,500 shares of the Companys Class A common stock were available for issuance. The number of shares available for issuance are increased …
PensionAndOtherPostretirementBenefitsDisclosureTextBlock · excerpt; the full note is in the filing
Revenue recognition · 6,252 characters as filed
2. REVENUE RECOGNITION Disaggregation of revenue The table reflects revenue by major source for the following periods: For the year ended December 31, 2025 2024 2023 Software subscriptions: Software licenses $ 286,711 $ 291,081 $ 266,213 Cloud subscriptions 352,943 276,043 214,617 Software subscriptions 639,654 567,124 480,830 Services 108,790 99,652 91,557 Total revenues $ 748,444 $ 666,776 $ 572,387 Contract balances Timing of revenue recognition may differ from the timing of invoicing customers. A receivable is recorded in the consolidated balance sheets when customers are billed related to revenue to be collected and recognized for subscription agreements as there is an unconditional right to invoice and receive payment in the future related to these subscriptions. A receivable and related revenue may also be recorded in advance of billings to the extent services have been performed and the Company has a right under the contract to bill and collect for such performance. Subscription-based customers are generally invoiced annually at the beginning of each annual subscription period. The Companys payment terms typically range from 30-60 days. Accounts receivable is presented net of an allowance for potentially uncollectible accounts and estimated cancellations of software license and cloud-based subscriptions (the allowance) of $11,466 and $16,838 at December 31, 2025 and 2024, respectively. The allowance is adjusted for expected credit losses based on managements assessmen …
RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing
Segment reporting · 5,271 characters as filed
15. SEGMENT DISCLOSURES The Company operates its business as one operating segment. Operating segments are defined as components of an enterprise in which separate financial information is evaluated regularly by the chief operating decision maker (CODM) in deciding how to allocate resources and assess performance. The Companys CODM, the Chief Executive Officer, reviews financial information regularly at the consolidated level. Net income (loss) and adjusted earnings before interest, taxes, depreciation, and amortization (Adjusted EBITDA), a non-GAAP measure, are both used as metrics to evaluate performance of the business in deciding whether to reinvest profits into software development, acquisitions or into other areas of the Company. The Company believes that Adjusted EBITDA is a useful supplemental measure to evaluate overall operating performance as it measures business performance by focusing on cash related results and it is an important metric to lenders under the Companys Credit Agreement. The most directly comparable GAAP measure to Adjusted EBITDA is net income (loss). The CODM monitors consolidated forecasted versus actual net income (loss) and Adjusted EBITDA results for the purpose of determining the general health of the Company and assessing the performance of the Company as compared to managements expectations. The following significant expense categories and measures of segment income (loss) are regularly reported to the CODM for the Companys single segment: …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Significant accounting policies · 46,812 characters as filed
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Nature of Business Vertex, Inc. (Vertex) and its consolidated subsidiaries (collectively, the Company) operate as solutions providers of state, local and value added tax calculation, compliance, and analytics, offering software products that are sold through software license and software as a service (cloud) subscriptions. The Company also provides implementation and training services in connection with its software license and cloud subscriptions, transaction tax returns outsourcing, and other tax-related services. The Company sells to customers located throughout the United States of America (U.S.) and internationally. Basis of Consolidation The consolidated financial statements are prepared in accordance with accounting principles generally accepted in the U.S. (U.S. GAAP) and include the accounts of the Company. All intercompany transactions have been eliminated in consolidation. On August 30, 2024, the Company completed its acquisition of ecosio GmbH (ecosio). Upon its acquisition, ecosio became a wholly owned subsidiary of the Company, and its operations have been included in the Companys consolidated financial statements commencing on the acquisition date. Prior to June 5, 2024, the Company owned an 80% controlling equity interest in Systax Sistemas Fiscais LTD (Systax), a provider of Brazilian transaction tax content and software. Systax was determined to be a variable interest entity, and the accounts were included in the …
SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing
Stockholders' equity · 3,943 characters as filed
11. STOCKHOLDERS EQUITY Common Stock During 2025, the Company issued 1,252 shares of Class A common stock related to the exercise of options, net of 18 shares returned to the Company in lieu of payment of the exercise price and taxes due on these exercises. The Company issued 1,061 shares of Class A common stock in 2025 in connection with the vesting of RSUs, net of 651 shares returned to the Company in lieu of payment of taxes due on the vesting of these awards. The Company issued 35 shares of Class A common stock in 2025 in connection with the vesting of PSUs, net of 36 shares returned to the Company in lieu of payment of taxes due on the vesting of these awards. The Company issued 34 shares of Class A common stock in 2025 in connection with the vesting of RSAs. The Company also issued 203 shares in connection with the ESPP Plan in 2025. During 2025, stockholders exchanged 4,325 shares of Class B common stock for an equivalent number of shares of Class A common stock. During 2024, the Company issued 2,455 shares of Class A common stock related to the exercise of options, net of 267 shares returned to the Company in lieu of payment of the exercise price and taxes due on these exercises. The Company issued 846 shares of Class A common stock in 2024 in connection with the vesting of RSUs, net of 499 shares returned to the Company in lieu of payment of taxes due on the vesting of these awards. The Company issued 84 shares of Class A common stock in 2024 in connection with the v …
StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.