Loading institutional data...
Loading institutional data...
Insufficient data to determine institutional momentum.
Data as of Q1 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $0.97 today, the market must believe free cash flow compounds 1.8%/yr for a decade (off $14M normalized FCF).
The market's 1.8% is more optimistic than its 7-yr track record.
2-stage DCF · 0.03B shares · net debt $159M
mean -15.2% · volatility σ 48% · implied rate exceeded in 2/5 yrs
Central path = implied 1.8%/yr growth; shaded band = ±1σ (48%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. Educational — not a recommendation.
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
4/8 of the 9 checks — 1 couldn't be scored (see above), so the score is out of the 8 with data.
Safe > 2.99 · grey 1.81–2.99 · distress < 1.81
Needs granular two-year detail (receivables, PP&E, D&A, SG&A) — not fully reported.
Cash-conversion data unavailable. Lower/negative accruals = higher quality (Sloan).
Interest coverage is thin — monitor; leverage rising year-over-year.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
What the company returns to shareholders — and whether it's covered by cash.
No dividend to cover. Last year: $0 dividends + $0 buybacks = $0 returned on $7M FCF.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 10 years — and what it earned on reinvestment.
A cash-return story — far more went to shareholders than back into the business (mature, low-reinvestment).
Operating income fell despite reinvestment — a warning on capital productivity. Current ROIC on all capital: -1%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest. Effective rate ~8.2% on $159M of debt.
Cash of $0 is below short-term debt of $9M — relies on refinancing/operations.
Mostly long-term debt (balance-sheet current vs non-current split). A year-by-year maturity schedule wasn't disclosed for this issuer.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Educational — not a recommendation.
EOD close · as of 2026-08-05
No standout strengths flagged.
Where each multiple sits in its own 11-yr range · 24th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 11-yr history.
Is the profit real, and how strong is the balance sheet?
FY2022 · every deduction from revenue to net income
DuPont — the three levers
Watch the leverage lever — a chunk of ROE comes from the balance sheet.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
Profit and sales moved in opposite directions this year.
Each line as % of revenue — the trend in color
| % of revenue | FY2015 | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 |
|---|---|---|---|---|---|---|---|---|
| SG&A | 5.7 | 5.5 | 6.2 | 6.0 | 6.3 | 6.9 | 6.8 | 7.0 |
| Operating Income | 12.4 | 10.2 | 8.7 | 6.5 | -3.2 | -3.3 | 17.9 | 1.9 |
| Income Tax | 2.5 | 1.7 | -7.9 | 0.9 | 1.6 | 12.8 | -0.3 | -0.1 |
| Net Income | 4.2 | 3.2 | 9.3 | -1.2 | -11.0 | -22.9 | 16.1 | -1.2 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on SALM: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
EOD close · as of 2026-08-05 · 43d old
How a revenue dollar becomes profit — FY2022
Each value shows its share of revenue below it (common-size).
| Line Item | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $267.0M 100.0% | $258.2M 100.0% | $236.2M 100.0% | $253.9M 100.0% | $262.8M 100.0% | $263.7M 100.0% | $274.3M 100.0% | $265.8M 100.0% | $266.5M 100.0% | $236.9M 100.0% |
| Selling, General & Admin | $18.6M 7.0% | $17.5M 6.8% | $16.2M 6.9% | $15.9M 6.3% | $15.7M 6.0% | $16.3M 6.2% | $15.0M 5.5% | $15.1M 5.7% | $17.1M 6.4% | $16.1M 6.8% |
| Total Operating Expenses | $261.8M 98.1% | $212.0M 82.1% | $244.0M 103.3% | $262.1M 103.2% | $245.8M 93.5% | $240.8M 91.3% | $246.2M 89.8% | $232.8M 87.6% | $218.0M 81.8% | $186.0M 78.5% |
| Operating Income | $5.2M 1.9% | $46.2M 17.9% | -$7.8M -3.3% | -$8.2M -3.2% | $17.0M 6.5% | $23.0M 8.7% | $28.1M 10.2% | $33.0M 12.4% | $28.6M 10.7% | $34.5M 14.6% |
| Interest Expense | $13.1M 4.9% | $15.8M 6.1% | $16.1M 6.8% | $17.5M 6.9% | $18.3M 7.0% | $16.7M 6.3% | $14.9M 5.4% | $15.4M 5.8% | $16.0M 6.0% | $16.9M 7.1% |
| Interest & Investment Income | $171K 0.1% | $10K 0.0% | $1K 0.0% | $2K 0.0% | $5K 0.0% | $4K 0.0% | $6K 0.0% | $8K 0.0% | $45K 0.0% | $68K 0.0% |
| Other Income (Expense), net | -$4K -0.0% | $110K 0.0% | -$9K -0.0% | $163K 0.1% | -$10K -0.0% | -$80K -0.0% | $6K 0.0% | $201K 0.1% | $665K 0.2% | $18K 0.0% |
| Pretax Income | -$3.6M -1.4% | $40.8M 15.8% | -$23.8M -10.1% | -$23.9M -9.4% | -$719K -0.3% | $3.8M 1.4% | $13.4M 4.9% | $17.8M 6.7% | $10.2M 3.8% | -$6.9M -2.9% |
| Income Tax Expense | -$392K -0.1% | -$759K -0.3% | $30.3M 12.8% | $4.0M 1.6% | $2.5M 0.9% | -$20.9M -7.9% | $4.6M 1.7% | $6.7M 2.5% | $4.8M 1.8% | -$4.2M -1.8% |
| Net Income | -$3.2M -1.2% | $41.5M 16.1% | -$54.1M -22.9% | -$27.8M -11.0% | -$3.2M -1.2% | $24.6M 9.3% | $8.9M 3.2% | $11.2M 4.2% | $5.5M 2.1% | -$2.7M -1.2% |
| Per Share | ||||||||||
| EPS (Basic) | $-0.12 | $1.54 | $-2.03 | $-1.05 | $-0.12 | $0.94 | $0.34 | $0.43 | $0.21 | $-0.11 |
| EPS (Diluted) | $-0.12 | $1.52 | $-2.03 | $-1.05 | $-0.12 | $0.94 | $0.34 | $0.43 | $0.21 | $-0.11 |
| Weighted Avg Shares (Basic) | 27.2M | 26.9M | 26.7M | 26.5M | 26.2M | 26.1M | 25.7M | 25.4M | 25.3M | 24.9M |
| Weighted Avg Shares (Diluted) | 27.2M | 27.3M | 26.7M | 26.5M | 26.2M | 26.4M | 26.0M | 25.9M | 26.1M | 24.9M |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
Ranked against 192 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-03-31.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| GOOG | $4.10T | 31.4× | 27.4× | 10.2× | 15.1% | 59.7% | 32.8% | 31.8% | 28.5% | 0.3× | 4,874 |
| META | $1.70T | 28.7× | 16.9× | 8.4× | 22.2% | 82.0% | 30.1% | 27.8% | 21.9% | 0.6× | 4,839 |
| AMX | $1.40T | — | — | — | — | — | — | — | — | — | 318 |
| CHT | $350.5B | — | — | — | — | — | — | — | — | — | 206 |
| NFLX | $322.6B | 30.2× | 24.0× | 7.1× | 15.9% | 48.5% | 24.3% | 41.3% | 26.7% | 1.1× | 3,458 |
| CCZ | $239.2B | 12.0× | 6.4× | 1.9× | -0.0% | — | 16.2% | 20.6% | 19.4% | 0.2× | 1 |
| VZ | $210.3B | 12.3× | 4.3× | 1.5× | 2.5% | — | 12.4% | 16.2% | 16.2% | 0.0× | 3,122 |
| DIS | $203.3B | 15.6× | 10.5× | 2.1× | 3.4% | — | 13.1% | 11.3% | 8.2% | 1.8× | 2,883 |
| TMUS | $195.1B | 18.1× | 8.7× | 2.2× | 8.5% | — | 12.4% | 18.6% | 7.6% | 2.7× | 1,648 |
| T | $185.4B | 8.5× | 6.9× | 1.5× | 2.7% | — | 17.5% | 17.4% | 8.1% | 3.2× | 2,848 |
| VEON | $126.7B | — | — | — | — | — | — | — | — | — | 97 |
| DASH | $84.0B | 92.4× | 54.2× | 6.1× | 27.9% | — | 6.8% | 9.3% | 9.3% | — | 973 |
| WBD | $69.6B | 96.8× | 15.2× | 1.9× | -5.1% | — | 1.9% | 2.0% | 1.1% | 5.1× | 1,259 |
| EA | $52.6B | 59.7× | 36.1× | 7.0× | 0.9% | 79.0% | 11.8% | 13.1% | 13.1% | — | 998 |
| LYV | $40.3B | — | 25.5× | 1.6× | 8.8% | — | 2.0% | 183% | 5.9% | 5.0× | 779 |
| TTWO | $39.3B | — | 426.8× | 5.9× | 18.2% | 57.2% | -4.5% | -8.5% | -4.9% | 26.7× | 1,011 |
| TWLO | $36.4B | 1137.5× | 103.9× | 7.2× | 13.7% | 48.9% | 0.7% | 0.4% | 0.4% | 2.8× | 776 |
| RDDT | $29.4B | 60.1× | 62.1× | 13.3× | 69.4% | 91.2% | 24.1% | 18.1% | 18.1% | — | 765 |
| FOX | $27.3B | 12.1× | — | 1.7× | 16.6% | — | 14.1% | 19.2% | 12.4% | — | 505 |
| OMC | $24.8B | — | 57.9× | 1.4× | 10.1% | 8.5% | -0.3% | -0.5% | -0.3% | 15.8× | 1,083 |
| ROKU | $22.9B | 262.9× | 534.0× | 4.8× | 15.2% | 43.8% | 1.9% | 3.3% | 3.3% | — | 665 |
| FWONA | $21.9B | — | 40.0× | 4.9× | 22.7% | — | 12.4% | 7.2% | 4.3% | 7.9× | 283 |
| NWS | $19.0B | 16.1× | — | 2.3× | 2.4% | — | 14.0% | 13.4% | 11.0% | — | 304 |
| CHTR | $18.2B | 3.7× | 5.4× | 0.3× | -0.6% | — | 9.1% | 31.1% | 4.5% | 4.5× | 760 |
| TKO | $15.6B | 85.2× | 14.0× | 3.3× | -3.1% | — | 4.1% | 5.2% | 2.6% | 2.9× | 616 |
| SALM | $26M | — | 10.5× | 0.1× | 3.4% | — | -1.2% | -1.8% | -1.0% | 9.0× | 2 |
Peers = companies sharing SALM's sector (Communication Services) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.
Top 2 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position