Geo Group Inc
A target is not published until the required checks pass. Trailing sales and operating profit must agree with the selected financial period within 5%, with valid capital and ownership amounts.
The assessment, supporting evidence and main risks.
A target is not published until the required checks pass. Trailing sales and operating profit must agree with the selected financial period within 5%, with valid capital and ownership amounts.
Outstanding checks and valuation methods ↓Year-to-date profit has improved, but working capital is growing faster than sales.
Company observations use the financial and market dates shown in the evidence. They may be newer than the published assessment.
Across 2 completed quarters since 2025-12-31, net income was 85.8m versus 48.7m in the matching prior-year periods (USD). Non-operating income is material to the latest year's profit. This increase does not establish recurring earnings growth.
Receivables changed +36.5%, against sales of +15.1%, from the same quarter last year. This can tie up cash. Acquisitions, payment timing and seasonality also need checking.
Across 2 completed quarters since 2025-12-31, net income was 85.8m versus 48.7m in the matching prior-year periods (USD). Non-operating income is material to the latest year's profit. This increase does not establish recurring earnings growth.
Enterprise value / EBITDA is 12.7× for GEO, versus a peer median of 13.2×. Its operating margin is 11.2% versus 11.5%. Business mix and growth expectations can explain the difference.
Over one year, the stock changed +45.6% against +14.8% for US stocks (SPY). The gap is +30.9 percentage points. These are price returns, before dividends.
Enterprise value / EBITDA is 12.7× for GEO, versus a peer median of 13.2×. Its operating margin is 11.2% versus 11.5%. Business mix and growth expectations can explain the difference.
Check the supporting chartCash after capital spending / profit: 0.1× for GEO, against 1.1× across 8 comparable peers.
Check the supporting chartNet debt / EBITDA: 3.4× for GEO, against 1.8× across 12 comparable peers.
Check the supporting chartOver one year, the stock changed +45.6% against +14.8% for US stocks (SPY). The gap is +30.9 percentage points. These are price returns, before dividends.
Check the supporting chartThe latest quarterly operating margin was 13.9%, +2.6 percentage points from a year earlier. Compare the sales and margin contributions below.
Check the supporting chartAcross 2 completed quarters since 2025-12-31, net income was 85.8m versus 48.7m in the matching prior-year periods (USD). Non-operating income is material to the latest year's profit. This increase does not establish recurring earnings growth.
Check the supporting chartRevenue changed +15.1% from the same quarter last year, through 2026-06-30. The previous quarter’s year-on-year change was +16.6%.
Check the supporting chartNet income was 47.5m, compared with 29.1m in the same quarter last year. Amounts are in USD.
Check the supporting chartOver the latest four quarters, operating cash was 0.68 times net income. Material non-operating income affects reported profit, so this ratio alone does not establish weak cash collection. Review those items separately from operating performance.
Check the supporting chartOver 1 year (2025-09-19 to 2026-09-18), price changed +45.6% and trailing EPS changed +65.7%. A wider gap changes the earnings multiple; it does not establish fair value.
Check the supporting chartReceivables changed +36.5%, against sales of +15.1%, from the same quarter last year. This can tie up cash. Acquisitions, payment timing and seasonality also need checking.
Check the supporting chartThe estimate for the period ending 2026-12-31 changed +7.2% over 30 days. Coverage is 4 analysts.
Check the supporting chartOf the latest 4 comparable quarters, 3 beat the estimate and 0 missed it. Check how price responded; a beat alone is not a reason to buy.
Check the supporting chartWeighted diluted shares changed +4.2%. Compare this with buyback spending; splits and acquisitions can also change the count.
Check the supporting chartDebt less cash was 1,550.0m at 2026-06-30. Operating profit covered interest 2.1 times.
Check the supporting chartValuation comments use the starting assumptions. Related findings can reflect the same underlying change; they are not separate votes or a probability of success.
SM Virtual Analyst is an automated review of stored company results and market data. The views below describe the available evidence and identify what to check next.
Revenue, profit, cash generation and the operating measures behind them.
Follow the operating evidence, compare results with recorded forecasts, and check what funds growth.
Sales, profitability and cash after investment, compared with the financial history.
The GEO Group (NYSE: GEO) is the first fully integrated capital real estate investment trust specializing in the design, financing, development and operation of secure facilities, processing centers and community re-entry centers in the United States, Australia, South Africa, and the United Kingdom.
The same twelve-month reporting period. Cash after capital spending is before dividends, buybacks and debt repayments.
Latest reported margin 11.2% · Annual-history median 12.8%
Compare annual results with the latest trailing period. The periods may overlap. The median describes the available history; it is not an assumed future margin.
The latest reporting periods, earnings quality and the longer financial record.
Start with the latest quarters, then check whether the longer record supports the same view.
Compare completed quarters with the same periods a year earlier. Annual year-end: 2025-12-31.
Reported revenue in USD. Growth can include acquisitions, exchange-rate changes and price changes.
Operating profit shows the business before financing and tax. Net income can also reflect asset sales and other one-off items.
Latest quarter against the same quarter last year. The sales effect holds the old margin fixed; the remaining change comes from the margin. These two amounts add up to the change in operating profit.
Cash can move sharply between quarters. Check the four-quarter comparison and working-capital changes before drawing a conclusion.
Same quarter one year earlier. Receivables and inventory are balances at the reporting date; sales cover the quarter. Faster growth can tie up cash, but acquisitions and payment timing can also explain a change.
Year-to-date comparisons require every completed quarter since the annual year-end and a matching prior-year period. Missing periods are not treated as zero. Figures may include subsequent restatements.
Annual revenue changed +8.6% between the latest two reported years.
See the figures ↓Operating profit was 9.8% of revenue, a change of -3.0 percentage points.
See the figures ↓Operating cash flow was 0.29 times net income. Working capital and non-cash charges can explain the difference.
See the figures ↓Weighted diluted shares changed +4.2%. Compare this with buyback spending; splits and acquisitions can also change the count.
See the figures ↓Reported financial years. Amounts in USD.
The proportion of sales left as operating profit and cash after capital spending.
Cash after capital spending still has to cover debt repayments and other commitments.
Cash spent, shown as positive amounts. Compare buybacks with changes in the diluted share count.
Weighted diluted shares from the annual statements. Share splits, acquisitions and employee awards can also change the total.
Inventory and receivables as a percentage of annual sales. Increasing amounts can tie up cash; business seasonality also matters.
Financial year ending 2025-12-31. Reported categories may overlap; they are not assumed to add up to total revenue.
Financial year ending 2025-12-31. Reported categories may overlap; they are not assumed to add up to total revenue.
| Category | Revenue (USD) |
|---|---|
| GEOSecure Services ↗ | 2024109000 |
| Electronic Monitoring And Supervision Services ↗ | 320919000 |
| Reentry Services ↗ | 286521000 |
| Financial year | Revenue | Operating profit | Net income | Operating cash | Cash after capital spending | Diluted shares | Published |
|---|---|---|---|---|---|---|---|
| 2018-12-31 ↗ | 2331386000.0 | 264665000.0 | 145089000.0 | 274475000.0 | 78809000.0 | — | 2021-02-16 |
| 2019-12-31 ↗ | 2477922000.0 | 303106000.0 | 166603000.0 | 338143000.0 | 220899000.0 | 119311000.0 | 2022-02-28 |
| 2020-12-31 ↗ | 2350098000.0 | 229405000.0 | 113032000.0 | 441733000.0 | 332933000.0 | 119991000.0 | 2023-02-27 |
| 2021-12-31 ↗ | 2256612000.0 | 288083000.0 | 77418000.0 | 282635000.0 | 213241000.0 | 120732000.0 | 2024-02-29 |
| 2022-12-31 ↗ | 2376727000.0 | 383945000.0 | 171813000.0 | 287979000.0 | 197953000.0 | 122281000.0 | 2025-02-28 |
| 2023-12-31 ↗ | 2413167000.0 | 352389000.0 | 107325000.0 | 277782000.0 | 204780000.0 | 123698000.0 | 2026-02-25 |
| 2024-12-31 ↗ | 2423702000.0 | 309975000.0 | 31966000.0 | 242236000.0 | 163545000.0 | 134064000.0 | 2026-02-25 |
| 2025-12-31 ↗ | 2631549000.0 | 257490000.0 | 254372000.0 | 72611000.0 | -124901000.0 | 139723000.0 | 2026-02-25 |
Amounts use each statement’s reported currency. Historical figures can include later restatements. Weighted diluted shares are an annual earnings measure, not the current share count used for valuation.
Separate the operating result, financing, tax and share count. Compare the same quarter a year apart.
Its contribution was $29.73m. The bridge reconciles the two quarters; it does not by itself establish whether the change will repeat.
See the figures ↓At the old share count, current profit would produce EPS of $0.34. The changed share count contributes $+0.02 per share. This does not attribute all changes in shares to buybacks.
See the figures ↓The latest quarter reported $47.50m net income and $79.99m operating cash. The difference includes non-cash expenses and working capital; one quarter can be seasonal.
See the figures ↓USD. Components add up to the total change. Non-operating items can include interest, investment income and other gains or charges.
Reported diluted EPS is checked against profit divided by weighted diluted shares. Split periods are excluded. The share-count effect is measured after the profit change.
USD. Cash timing can differ from profit recognition. Use several quarters to check whether a difference persists.
No reviewed schedule of unusual profit items is recorded. Reported profit is not assumed to be recurring profit.
Growth from pricing, volume, acquisitions and currency is identified only when the company provides a matching breakdown. A financial bridge explains the arithmetic, not the business cause. Gains are positive and charges negative in the unusual-item schedule.
Compare the cash generated by the business with investment, acquisitions, dividends and buybacks.
Cash after capital spending is before acquisitions, dividends and buybacks. A full remaining-cash figure is shown only when all those amounts are matched; missing payments are never zero. A shortfall may be met by cash balances, borrowing or asset sales. These figures do not establish the funding source or the return on new investment.
These cash measures show funding needs. They do not calculate the return on new investment. That requires comparable invested capital, after-tax operating profit and a supported required return. Acquisitions, disposals and accounting changes need separate treatment. Check the return-on-capital comparison in Peers & sector where those inputs are available.
Performance, earnings and valuation compared with the market and other companies.
Separate the company’s move from the wider market. Then examine the change in earnings and the price paid for them.
Both series start at 100 on the same date. Completed weekly prices; dividends are excluded. A sector fund represents its own holdings and weighting, which differ from the equally weighted sector statistics above.
At the old earnings multiple, the latest trailing EPS would imply $36.14. The actual close was $31.76.
2025-09-19 to 2026-09-18. The earnings contribution holds the starting P/E fixed; the remaining change comes from the P/E. This is an accounting comparison, not a fair-value estimate or proof of why investors traded.
-2.9% from the highest weekly close; 139.5% above the lowest.
Position in the range is useful context. It does not establish whether the business is cheap or expensive.
Compare reported earnings, the market’s response and changes in expectations.
Weekly prices are matched only after a recorded results date. A reporting-week move includes other news. EPS from earnings releases may differ from statutory diluted EPS. Historical revisions can change this comparison; it is not a trading backtest.
3 beats and 0 misses across the last 4 comparable quarters. Earnings-release figures may use an adjusted basis and differ from the financial statements.
From the weekly close before the announcement to the first weekly close after it, and to approximately four weeks later. These are weekly-window returns, not a one-day reaction. Other news also affects price.
P/E is available for 157 of 157 weekly observations. There are no missing earnings observations in this displayed period. Select Trailing EPS to inspect the earnings behind the ratio.
P/E at 2026-09-18: 27.4× · Median across positive-earnings weeks: 21.8×. Loss-making weeks are excluded from this median.
Uses earnings-release EPS, which can differ from the statement EPS used in peer factors. A low multiple can reflect weaker expected earnings.
Price return excludes dividends. Earnings growth and multiple changes require positive EPS at both ends of the comparison.
Weekly prices are matched only after a recorded results date. A reporting-week move includes other news. EPS from earnings releases may differ from statutory diluted EPS. Historical revisions can change this comparison; it is not a trading backtest.
Compare the price of the business with what it earns. Then check whether the wider sector is helping.
Enterprise value / EBITDA is 12.7× for GEO, versus a peer median of 13.2×. Its operating margin is 11.2% versus 11.5%. Business mix and growth expectations can explain the difference.
GEO is the larger teal dot. Each other dot is a named peer. Move right for greater profitability; move up for a higher valuation multiple.
GEO is shown in teal. The comparison uses 12 selected peers out of 16 other covered listings in Security & Protection Services.
Active US common listings in the same industry; up to 12 peers nearest in market value. Identified preferred shares, warrants, rights and units are excluded. Matching company names and labelled share classes count once, using the listing with the largest stored market value; the target's other identified classes are excluded. This metadata screen is not a complete issuer-identity check. Medians require at least three companies per measure. All use the same published week and factor universe. Financial periods can differ and are shown below. This is a comparison of current constituents, not a backtest.
These figures cover other active US listings in the same sector and publication week. Sector membership is broader than the selected industry peers.
Percentage measures from the same published week. Profitability, growth and price performance describe different things; they are not added together.
Operating marginGEO 11.2% · Sector median 7.0%534 other listings with this measure
Adjusted-price change over one yearGEO 45.6% · Sector median 2.7%527 other listings with this measure
Comparisons use stored statement-based factors. Earnings-release EPS can use a different basis from these financial statements. Missing measures and unprofitable earnings multiples are omitted. Financial periods differ across issuers; matching publication weeks does not make their businesses identical.
Compare the trade-offs across closely sized businesses in the same industry. This list is not an investment ranking.
Check business mix, accounting and future growth before drawing an investment conclusion.
BCO financial period 2026-06-30. Published prices 2026-09-18. Differences in product mix, geography and accounting can limit comparability.
Read BCO's case ↗| Measure | GEO | BCO |
|---|---|---|
| EV / EBITDA | 12.72× | 7.98× |
| Operating margin | 11.16% | 10.39% |
| Net debt / EBITDA | 3.44× | 2.91× |
Check business mix, accounting and future growth before drawing an investment conclusion.
BRC financial period 2026-07-31. Published prices 2026-09-18. Differences in product mix, geography and accounting can limit comparability.
Read BRC's case ↗| Measure | GEO | BRC |
|---|---|---|
| EV / EBITDA | 12.72× | 12.46× |
| Operating margin | 11.16% | 15.86% |
| Net debt / EBITDA | 3.44× | -0.34× |
Check business mix, accounting and future growth before drawing an investment conclusion.
CXW financial period 2026-06-30. Published prices 2026-09-18. Differences in product mix, geography and accounting can limit comparability.
Read CXW's case ↗| Measure | GEO | CXW |
|---|---|---|
| EV / EBITDA | 12.72× | 10.48× |
| Operating margin | 11.16% | 12.65% |
| Net debt / EBITDA | 3.44× | 2.75× |
Check business mix, accounting and future growth before drawing an investment conclusion.
ADT financial period 2026-06-30. Published prices 2026-09-18. Differences in product mix, geography and accounting can limit comparability.
Read ADT's case ↗| Measure | GEO | ADT |
|---|---|---|
| EV / EBITDA | 12.72× | 4.65× |
| Operating margin | 11.16% | 24.96% |
| Net debt / EBITDA | 3.44× | 2.81× |
The trade-off is less favourable ev / ebitda.
MSA financial period 2026-06-30. Published prices 2026-09-18. Differences in product mix, geography and accounting can limit comparability.
Read MSA's case ↗| Measure | GEO | MSA |
|---|---|---|
| EV / EBITDA | 12.72× | 13.95× |
| Operating margin | 11.16% | 23.32% |
| Net debt / EBITDA | 3.44× | 0.84× |
The trade-off is less favourable ev / ebitda.
ALLE financial period 2026-06-30. Published prices 2026-09-18. Differences in product mix, geography and accounting can limit comparability.
Read ALLE's case ↗| Measure | GEO | ALLE |
|---|---|---|
| EV / EBITDA | 12.72× | 14.16× |
| Operating margin | 11.16% | 20.83% |
| Net debt / EBITDA | 3.44× | 1.65× |
The published target, its assumptions and alternative valuation methods.
The lower valuation comes with weaker profitability. Year-to-date profit has improved, but working capital is growing faster than sales.
Loss periods, gaps or differences in the earnings basis make P/E less useful here. This assessment uses operating profit, capital spending and the balance sheet instead. Loss years remain in the margin history.
The assessment checks earnings and, where suitable, an alternative cash-flow approach. It still needs current financials, complete inputs and a model suitable for automatic publication. “Not rated” means those requirements are not met; it does not mean Hold.
Across 2 completed quarters since 2025-12-31, net income was 85.8m versus 48.7m in the matching prior-year periods (USD). Non-operating income is material to the latest year's profit. This increase does not establish recurring earnings growth.
Review the evidence ↓Over one year, the stock changed +45.6% against +14.8% for US stocks (SPY). The gap is +30.9 percentage points. These are price returns, before dividends.
Review the evidence ↓Receivables changed +36.5%, against sales of +15.1%, from the same quarter last year. This can tie up cash. Acquisitions, payment timing and seasonality also need checking.
Review the evidence ↓Cash after capital spending / profit: 0.1× for GEO, against 1.1× across 8 comparable peers.
Review the evidence ↓Methods are considered by business suitability and completeness of evidence. The model does not select whichever produces the highest target.
| Method | Input checks | Outstanding requirements |
|---|---|---|
| Earnings and historical valuation | Incomplete | Release EPS is $1.16; statement-derived EPS is $2.22. The difference exceeds 5%; the earnings basis needs review before a rating is issued. Non-operating items exceed 25% of trailing pretax profit. Use operating cash flow or a reviewed earnings reconciliation; reported net profit is not assumed recurring. |
| Cash flow across the cycle · Selected | Incomplete | Trailing sales and operating profit must agree with the selected financial period within 5%, with valid capital and ownership amounts. |
This method keeps both weak and strong years in view. It values cash from the operations after tax, capital spending and working capital, then deducts net debt and other ownership claims.
The central operating margin is the median of up to five annual margins plus the latest four-quarter margin, including losses. It is reached over three years. Sales growth starts at the median of four quarterly year-on-year changes.
Starting sales growth is limited to −10% to +15% and moves towards 2% by year five. Depreciation must have a matching reported period and exclude impairment charges. An unrelated EBITDA-minus-EBIT difference is not used. The spending floor moves towards the median recorded capital-spending ratio, with a floor at depreciation. This historical total does not identify maintenance separately from expansion spending. Total capital spending must also cover depreciation plus the assets needed for extra sales. Working capital is funded in proportion to extra sales; falling sales do not automatically release cash.
The central required return is 12%, an SM assumption rather than a measured cost of capital. The weaker case uses 14% with no continuing growth; the stronger case uses 10% with 2.5% continuing growth. Recovery margins, growth and spending also change in each scenario.
Cash after the target date is discounted to that date. Earlier positive cash is assumed distributed, so it is not added to the target. Any earlier deficit after debt interest increases net debt. The model holds the share count and other ownership claims constant. It does not assume future buybacks, asset sales or a refinancing.
This is a going-concern cash-flow model. It cannot establish asset sale proceeds or restructuring recoveries. A negative equity result is shown as zero, reflecting limited liability rather than a liquidation estimate.
Buy: at least 23.2% price upside (the higher of 15% or half the stock's annualised volatility), upside at least as large as the weaker-case decline, and passing cash and debt checks. Sell: at least 15% central price downside. Hold: the remaining rated cases. Dividends, fees and tax are excluded.
For Buy, operating cash must cover at least 80% of statement profit and cash after capital spending must be positive. Debt must be covered by cash, or net debt / EBITDA must be no more than 3 with interest cover of at least 3. The cash-flow method uses the central longer-run operating margin for these debt tests. A loss-making company must still have positive operating cash and cash after capital spending for Buy eligibility.
Publication safeguards. Model estimates below one quarter or above four times the current price require a separate valuation review. Cash-flow estimates also require review when more than 90% of their absolute present value comes from after year five. These are SM review thresholds; they do not cap the calculated value or move it towards the market price.
This is an automated research assessment. The policy has not yet been validated against subsequent stock returns. It does not account for your portfolio, tax position or investment needs.
New data refreshes the evidence. A formal review determines whether the published assessment changes. Editing the valuation controls below changes your scenario only. Saving your case preserves this dated assessment alongside your assumptions.
| Check | Status | Evidence |
|---|---|---|
| Recent price | Passed | Weekly close dated 2026-09-18. |
| Current financials | Passed | Statements through 2026-06-30; factor prices dated 2026-09-18. |
| Price risk | Passed | Risk uses the latest 52 weekly price changes. |
| Operating history | Passed | 5 annual results, retaining operating losses and unusually strong years. |
| Quarterly operating results | Passed | Four quarters through 2026-06-30. |
| Cash-flow and ownership inputs | Passed | Capital spending, depreciation estimate, operating capital, debt, cash and other ownership claims are recorded. |
| Depreciation basis | Passed | Four matching quarters of operating income and reported depreciation are required. An unrelated EBITDA-minus-EBIT difference is not treated as depreciation. |
| Matching currency | Passed | USD statements and share price. |
| Operating totals | Review needed | Trailing sales and operating profit must agree with the selected financial period within 5%, with valid capital and ownership amounts. |
| Ownership and debt amounts | Review needed | Debt, cash, preferred stock and minority interests cannot be negative. minority interest |
Model version: sm-assessment-14-operating-capital. Published price: $31.76 on 2026-09-18. The upside above uses the latest close. Review policy and original record ↓
A current target is not published. The outstanding checks must be resolved before a price disagreement can be assessed.
| Measure | At publication | Latest | Improvement threshold | Deterioration threshold | Status |
|---|---|---|---|---|---|
| Quarterly sales growth | 15.08% | 15.08% | ≥ 20.08% | ≤ 10.08% | Within starting range |
| Quarterly operating margin | 13.89% | 13.89% | ≥ 15.89% | ≤ 11.89% | Within starting range |
| Operating cash / profit | 0.68× | 0.68× | ≥ 0.88× | ≤ 0.48× | Within starting range |
| Net debt / EBITDA | 3.44× | 3.44× | ≤ 2.94× | ≥ 3.94× | Within starting range |
New results, restatements, material disclosures and unresolved share changes require review. A sustained price change can change the rating comparison without changing the target. Company evidence, risk and uncertainty must still support the classification. Dividends are assessed separately where verified.
Funding needs, adverse conditions and the effect of a holding on your portfolio.
Review borrowing and company disclosures alongside interest rates and commodity markets.
Balance-sheet figures from 2026-09-18. Cash may be needed to run the business.
Illustration: interest rates rise by 1 percentage point on the stated portion of debt. Existing fixed rates and hedges may delay or reduce the effect. This is not a debt-maturity schedule.
Each dot is one shared week. Bond and commodity funds are price proxies; their returns also reflect fund construction and expenses.
Correlation ranges from −1 to +1. A relationship can change and may reflect broader market movements. It does not prove a customer, currency or commodity exposure.
Except for the major customers noted in the following table, no other single customer made up greater than 10% of our consolidated revenues for these years.Read in the filing ↗
Revenues for International Services decreased by $11.8 million in 2025 compared to 2024. We experienced a net decrease of $14.6 million primarily due to the transition of our managed-only contract for the Junee Correctional Centre in Australia to the government effective March 31, 2025. Partially offsetting this decrease was an increase due to foreign exchange rate fluctuations of $2.8 million.Read in the filing ↗
transitioned facility operations to the Oklahoma Department of Corrections simultaneously on July 25, 2025. We used the net proceeds from the sale, along with cash on hand and available liquidity, to purchase the Western Region Detention Facility, and pay off senior secured debt, including approximately $300 million in floating rate debt.Read in the filing ↗
The term of our local, state and federal contracts range from one to five years and some contracts include provisions for optional renewal terms beyond the initial contract term. Contracts can, and are periodically, extended beyond the initial contract term and optional renewal terms through alternative procurement processes including sole source justification processes, cooperative procurement vehicles and agency decisions to add extension time periods.Read in the filing ↗
Compare your current mix with a proposed holding in GEO. Holdings entered here are used for this calculation and are not saved.
Shows contributions to variance using shared weekly observations. A negative contribution means a holding offset some movements over this period.
Results against forecasts, your saved research, review decisions and data checks.
The published assessment is suspended. See the data checks and review record.
Understand the business. Review sales, profit and cash generation. Open the evidence link beneath each conclusion.
Test the assumptions. A valuation is a scenario. Change growth, margins and the discount rate to see how much the result depends on them.
Keep track. Save your own reasons and conditions. Revisit them after results. Figures show their observation dates. Data notes explain unavailable information.
Follow the forecasts behind the current assessment. Earlier versions remain in the full record. Price movements alone do not settle the business case.
No forecast matching the current assessment has been recorded. Earlier forecasts, if any, remain in the full record. The published assessment and its review conditions remain available below.
Forecasts are frozen when recorded. Actuals use the matching full financial year or four reported quarters, on the forecast's stated profit basis. Dated results are retained; restatements are recorded separately. Forecasts made after the period began are identified. Revisions, overlapping periods and preview records are not independent evidence of forecasting skill.
Set measurable conditions for your investment case, then compare them with new company data.
Margin and cash conditions use the latest trailing statements where available. Revenue growth compares reported annual years. Factor figures through 2026-09-18.
Through 2026-06-30. Compare the next quarter with the same period a year earlier. Check whether growth speeds up or slows down.
Through 2026-06-30. Check whether the next results retain the latest margin. Separate recurring improvements from one-off gains.
Through 2026-06-30. Check the cumulative result as each new quarter is added. Compare the same number of quarters last year.
Compare growth with the previous year and the current forecast.
Check whether operating profit keeps pace with sales.
Check whether profit is turning into operating cash.
Check whether debt is falling relative to earnings.
Check whether analysts raised or lowered the same fiscal-period estimate.
Keep a dated copy of your reasoning, valuation assumptions and conditions. New saves preserve earlier versions.
Conditions are checked against the latest available figures when you open this report. This does not place trades or send email alerts.
Sign in to keep your research and review changes over time.
Stored financial statements changed; the revised figures need checking. The model version changed. Current data checks do not support an active rating. The published model version has been replaced. Record the new calculation basis even if the rating is unchanged.
| Measure | At publication | Latest | Change |
|---|---|---|---|
| Quarterly sales growth | 15.08% | 15.08% | Within starting range |
| Quarterly operating margin | 13.89% | 13.89% | Within starting range |
| Operating cash / profit | 0.68× | 0.68× | Within starting range |
| Net debt / EBITDA | 3.44× | 3.44× | Within starting range |
Recheck the business, assumptions and valuation. The target keeps its original end date until that horizon expires. A routine data refresh does not issue a new rating.
New results, revised financial statements, a material company disclosure, a change in the valuation method or failing cash and debt checks trigger a review. Same-period guidance revisions require at least 5% for EPS or 10% for other measures. Consensus EPS revisions require 10% and at least three analysts.
A price-only signal must persist for 14 days across separate completed weeks. Rating changes normally wait at least 30 days and must clear five-percentage-point entry and exit bands. A direct Buy-to-Sell or Sell-to-Buy change requires material company evidence.
Missing essential data, an unresolved material event or a share-basis change can suspend a call immediately. An expired target or data check more than three days overdue is not shown as an active rating. Original assessments remain in the record.
A reviewed target normally changes only by 5% or more; a rating change or an expired horizon can also require a new assessment. These are explicit research-policy thresholds, not statistically proven trading rules. Policy sm-review-2-research.
| Published | Rating | Target | Target date | Reason |
|---|---|---|---|---|
| 2026-09-21 · 2 ↗ | Not rated | Suspended / unavailable | 2027-09-16 | Stored financial statements changed; the revised figures need checking. The model version changed. Current data checks do not support an active rating. The published model version has been replaced. Record the new calculation basis even if the rating is unchanged. |
| 2026-09-16 · 1 ↗ | Not rated | Suspended / unavailable | 2027-09-16 | First recorded assessment. Current data checks do not support an active rating. |
Stored financial statements changed; the revised figures need checking.
The model version changed.
Current data checks do not support an active rating.
The published model version has been replaced. Record the new calculation basis even if the rating is unchanged.
First recorded assessment.
Current data checks do not support an active rating.
Forecast errors in sales, operating profit and cash are recorded separately from share-price outcomes. Preview records never enter live accuracy figures.
There are no completed live operating forecasts to assess yet. A useful record takes time; historical fits and preview scenarios are not substituted for it.
Forecasts are frozen when recorded. Actuals use the matching full financial year or four reported quarters, on the forecast's stated profit basis. Dated results are retained; restatements are recorded separately. Forecasts made after the period began are identified. Revisions, overlapping periods and preview records are not independent evidence of forecasting skill. Read the share-price assessment record ↗
Automated checks cover dates, units and accounting relationships. A matched filing fact confirms that reported amount and basis; it does not establish recurring earnings or validate a forecast.
Value operating cash flow or comparable earnings; deduct debt and other ownership claims where appropriate.
15 of 18 checks passed. 116 financial cells have a matched filing basis; 1 other recorded cells have not been matched to a standard filing fact here. Missing company-specific measures and forecast coverage are explained in their sections.
| Check | Status | What it checks |
|---|---|---|
| Price observations | Passed | Prices must be positive, finite, in date order and have no duplicate weeks. |
| Historical price basis | Passed | No material split or distribution discontinuity was found between the two price histories. |
| Price date | Passed | The latest completed close must be no more than 14 days old. |
| Business model | Passed | Value operating cash flow or comparable earnings; deduct debt and other ownership claims where appropriate. |
| Earnings and share units | Review needed | Earnings, profit and weighted shares are reconciled before per-share growth is used. Unverified comparisons are omitted for 2018-12-31. |
| Balance-sheet totals | Passed | Assets must reconcile to liabilities and equity, allowing separately reported minority interests and 1% rounding tolerance. No conflicting complete balance sheets were found. |
| Consolidated depreciation | Passed | Depreciation from a cash-flow reconciliation is distinguished from expense components. Conflicting amounts are excluded until the statement establishes their scope. No unresolved component-versus-total conflict was found. |
| Statement currency | Passed | Valuation cash flows and the share price must use the same currency; amounts are not silently converted. |
| Publication dates | Passed | Future financial periods and future filing dates cannot enter the assessment. |
| Known reporting dates | Passed | 0 of the latest four quarters have no stored publication date. These cannot support a point-in-time claim. |
| Cash-flow identities | Passed | Operating cash plus negative capital spending must equal cash after capital spending. All comparable stored periods reconcile within 1%. |
| Operating-profit basis | Passed | 4 of the latest four quarters have an explicit reported operating-income basis. EBIT may include non-operating items; it is not automatically treated as operating income. |
| Filed and stored totals | Review needed | 4 trailing input totals differ from the stored snapshot. The matched filed totals are used in this report; original figures remain in the reconciliation table. |
| Ownership source reconciliation | Passed | No unresolved ownership source conflicts were found. |
| Financial period | Passed | The valuation needs a financial period no more than 150 days old. |
| Corporate-action basis | Passed | A split after the financial period needs a reviewed reconciliation of shares, earnings per share and the quoted price. |
| Share count | Passed | Per-share enterprise and book values require a positive current share count. |
| Ownership and debt amounts | Review needed | Debt, cash, preferred stock and minority interests cannot be negative. minority interest |
| Input | Stored snapshot | Matched filed quarters |
|---|---|---|
| Operating cash flow | 355173000 | 198692000 |
| Capital spending | -193984000 | -172255000 |
| Cash after capital spending | 161189000 | 26437000 |
| Net ppe | 1919572000 | 1856785000 |
SM Virtual Analyst is an automated research report for general information. Its model ratings and price targets are not personal investment advice, an offer to trade, or a guarantee of value or return. The report does not consider your financial circumstances, objectives, tax position or capacity for loss.
Reported figures can be delayed, incomplete, corrected or restated. Source checks confirm specific reported amounts and accounting relationships; they do not audit a company, establish recurring earnings or prove that a forecast is accurate. Missing information is not assumed to be zero unless a particular illustration expressly says so.
Valuations depend on the stated business model, assumptions and available data. Scenario ranges are illustrations, not probabilities, confidence intervals or limits on loss. Ratings use the disclosed review policy; they are not an independently validated prediction of future returns. Past performance and historical comparisons do not predict future results. An investment can lose its entire value.
Prices, financial periods, publication dates, model versions and review dates are shown in the report. The dated published assessment is separate from editable valuation illustrations. Unless expressly stated otherwise, price comparisons exclude dividends, fees and taxes. Check the latest company filings and subsequent events before making a decision, and seek qualified advice when needed.
Search by ticker symbol or company name and select a result to open its chart.
Start typing to find a stock or ETF.
Choose one or more countries for market search, or include every covered market.
Currently searching United States