TABLE TRAC INC

TBTC

Table Trac, Inc. designs, develops, and sells casino and table games management systems in the United States, Australia, Japan, the Caribbean, and Central and South America. The company offers Table Trac, an information and management system that automates and monitors the operations of casino table game operations, as well as adds casino resort functionality to related casino system modules for guest rewards and loyalty marketing operations, marketing analysis, guest service, promotions, administration/management, vault/cage management, and audit/accounting tasks.

About the company

Country: United StatesPrice: $5.31Market Cap: $24.7M

Investment snapshot

24%positive consensus

Scored 1d ago

Positive

BUY / PASS

Neutral / negative

5 / 8

NEUTRAL / FAIL

Median fair value

$4.94

-7.1% vs price

Models with upside

4 / 17

Positive margin of safety

Key risk

11 of 12 flag TBTC's debt & leverage — Graham, Buffett, Lynch +8 more

Framework analysis

Verdict	Meaning
BUY	Positive purchase signal: the framework's buy requirements are met.
PASS	The company clears the framework's checklist or screen, but the framework does not produce a buy signal. For valuation frameworks this often means margin of safety is missing, insufficient, or unavailable; some screen-only frameworks have no intrinsic-value BUY state.
NEUTRAL	Neither a positive nor negative conclusion. It does not mean to hold an existing position.
FAIL	The company does not clear the framework's requirements.
Ranked	Ranked strategies do not use PASS: selected cohort is BUY, outside the cohort is FAIL, and unranked is NEUTRAL.

Current investor scores use trailing 12-month flows and the latest balance sheet where supported. Multi-year and EPS tests retain annual history; each framework shows its financial basis below. Intrinsic values use annual financials.

Metric	Graham Defensive Value	Buffett Quality Compounder	Lynch GARP	Greenblatt Magic Formula	Piotroski F-Score	Dreman Contrarian Value	Munger Quality Focus	Pabrai Dhandho Framework	Akre Three-Legged Stool	Marks Risk-Aware Value	Ackman Activist Value	Templeton Global Bargain Hunter	Sleep Scale Economies Shared	Asness Systematic Factors	Neff Low-P/E Total Return	Schloss Asset-Value Discipline	O'Shaughnessy Systematic Factor Composite
Verdict	FAIL	FAIL	FAIL	BUY · Rank #375 (Top 12.1%)	NEUTRAL	FAIL	PASS	FAIL	FAIL	FAIL	PASS	FAIL	PASS	NEUTRAL	NEUTRAL	NEUTRAL	NEUTRAL
Score
Analysis	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…
Intrinsic Value (annual)					N/A			N/A					N/A	N/A	N/A	N/A	N/A
Margin of Safety	-13.7%	+9.2%	+39.3%	-87.6%	N/A	-2.1%	+5.2%	N/A	+33.6%	-55.3%	-26.7%	-18.8%	N/A	N/A	N/A	N/A	N/A
Financial Basis	TTM ended 2026-09-30 · Balance sheet at 2026-09-30 · Annual history · FY 2025 Latest source filing: 2026-11-12 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-03-24 Score computed: 2026-11-14	Annual history · FY 2025 · TTM ended 2026-09-30 vs 2025-09-30 · TTM ended 2026-09-30 Latest source filing: 2026-11-12 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-03-24 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-03-24 Score computed: 2026-11-14	Annual history · FY 2025 · TTM ended 2026-09-30 · Balance sheet at 2026-09-30 · Market data at 2026-11-01 Latest source filing: 2026-11-12 Score computed: 2026-11-14	Qualitative assessment · Annual history · FY 2025 Latest source filing: 2026-03-24 Score computed: 2026-11-14	Qualitative assessment · Annual history · FY 2025 Latest source filing: 2026-03-24 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment Latest source filing: 2026-03-24 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment Latest source filing: 2026-03-24 Score computed: 2026-11-14	Annual history · FY 2025 · TTM ended 2026-09-30 · Market data at 2026-11-01 Latest source filing: 2026-11-12 Score computed: 2026-11-14	Annual history · FY 2025 · Price history 2025-01-01–2026-11-01 Latest source filing: 2026-03-24 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment Latest source filing: 2026-03-24 Score computed: 2026-11-14	TTM ended 2026-09-30 · Balance sheet at 2026-09-30 · Price history 2025-01-01–2026-11-01 · Annual history · FY 2025 Latest source filing: 2026-11-12 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-03-24 Score computed: 2026-11-14	Annual history · FY 2025 · Balance sheet at 2026-09-30 Latest source filing: 2026-11-12 Score computed: 2026-11-14	TTM ended 2026-09-30 · Annual history · FY 2025 · Price history 2025-01-01–2026-11-01 Latest source filing: 2026-11-12 Score computed: 2026-11-14

Where It Passes

Where It Falls Short

Debt & Leverage8% pass✓ 3✗ 12▾
11 of 12 flag TBTC's debt & leverage — Graham, Buffett, Lynch +8 more
LT Debt vs Net Current Assets
✗GrahamLT Debt <= Net Current Assets
Debt/Equity & Interest Coverage
✗BuffettD/E < 0.5 AND Interest Coverage > 5x
Total Debt / Equity
✗Lynch< 0.33
Cash - Long-term Debt
✗LynchPositive preferred
LT Debt / Total Assets Change0.00% -> 0.00%
✓PiotroskiDecreased YoY
Current Assets / Current Liabilities25.23
✓Dreman> 1.5✓SchlossCurrent ratio >= 1.50x (app cutoff)
Total Debt / Shareholders' Equity
✗Dreman< 0.8✗Templeton< 1.0 (fixed cap; proxy for below-sector-median leverage)✗SchlossD/E < 1.00x
Debt Levels
✗MungerDebt/Equity < 0.5✗AkreDebt/Equity < 0.3
Interest Coverage & Debt/EBITDA
✗MarksInterest Coverage > 3x; Debt/EBITDA < 4x
Total Debt / Shareholders Equity
✗Ackman<= 1.0
Negative debt-to-equity (higher means less debt)
✗AsnessTop 30% of eligible cross-section
Valuation23% pass✓ 8✗ 20▾
10 of 13 flag TBTC's valuation — Graham, Greenblatt, Dreman +7 more
Price / 3-yr avg EPS15.3x
✗Graham<= 15x
Price-to-Book Ratio1.9x
✗Graham<= 1.5x
P/E x P/B29.40
✗Graham<= 22.5
Basic earnings-growth PEG (dividends excluded)0.40
✓Lynch< 1.0 (ideally < 0.5)
EBIT / Enterprise Value9.8%
✗Greenblatt> 10%
Earnings Yield + ROC AssessmentEY=9.8%, ROC=34.2%
✗GreenblattBoth EY > 10% and ROC > 25%
Price / EPS15.2x
✗Dreman< 12x✗Templeton< 12x (fixed ceiling; proxy for the market's cheapest 40%)
Price / (CFO / Shares)13.6x
✗Dreman< 8x
Price / Book Value per Share1.9x
✗Dreman< 1.2x✗Templeton< 1.5x✗SchlossP/B <= 0.80x (app cutoff)
Valuation ReasonablenessP/E=15.2x, OE Yield=6.6%
✓MungerP/E < 25 or Owner Earnings Yield > 5%
P/E or FCF YieldP/E=15.2x, FCF Yield=7.2%
✗PabraiP/E < 15 or FCF Yield > 10%
P/B or P/E vs. Historical AverageP/E=15.2x, P/B=1.9x
✓MarksP/E < 15 or P/B < 2.0
Discount to Intrinsic Value-2.1% (IV=$5.20 vs Price=$5.31)
✗Marks>= 20% below intrinsic value
Price / FCF per Share13.9x
✓Ackman<= 25
Price vs. Trailing Low135% of trailing low ($3.93)
✗Templeton<= 120% of trailing low (certified split-adjusted live window)
Net income / market capitalization+10.77%; #584/6340 (top 9.2%)
✓AsnessTop 30% of eligible cross-section✓OshaughnessyTop 10% of eligible cross-section
Positive book equity / market capitalization+0.5752; #2593/6449 (top 40.2%)
✗AsnessTop 30% of eligible cross-section
Price / Diluted EPS15.2x
✗NeffP/E <= 15x (app proxy for a P/E 40%-60% below the market)
(EPS CAGR % + Dividend Yield %) / P/E2.60
✓Neff> 0.7 (Neff's published traditional edge)
Price / Tangible Book Value per Share1.92x
✗SchlossP/TBV <= 1.00x (app cutoff)
Book Value per Share Change+165.7%
✓SchlossLatest BVPS >= earliest BVPS over >= 3 years (app rule)
Revenue / market capitalization+0.5518; #2495/5247 (top 47.6%)
✗OshaughnessyTop 10% of eligible cross-section
(Operating cash flow - capex) / market capitalization+7.20%; #1130/4519 (top 25.0%)
✗OshaughnessyTop 10% of eligible cross-section
Trailing six-month price return through the evaluation date+15.43%; #1578/6202 (top 25.4%)
✗OshaughnessyTop 10% of eligible cross-section
Profitability31% pass✓ 19✗ 16▾
11 of 16 flag TBTC's profitability — Graham, Buffett, Greenblatt +8 more
Positive EPS (10 years)16/19 years positive
✗GrahamPositive EPS every year for 10 years
EPS Growth (3-yr avg, 10-yr window)
✗Graham>= 33% growth
Net Income Positive (10+ years)16/19 years positive
✗BuffettPositive every year for 10+ years
ROE (up to 5-year arithmetic mean)17.7%
✓Buffett> 15% arithmetic mean (app rule)
Operating Margin (10-yr trend)14.5% (latest)
✓BuffettStable or rising over 10 years
Free Cash Flow Proxy$1.6M
✗BuffettPositive and growing
Earnings Variance (10-yr CoV)
✗BuffettCoV < 0.3
Retained Earnings Effectiveness
✗Buffett$1 retained -> > $1 market value created
Basic earnings-growth PEG (dividends excluded)0.40
✓Lynch< 1.0 (ideally < 0.5)
3-5 Year EPS CAGR38.0%
✓Lynch15-30% (Fast Grower); > 0% to pass
ROE18.7%
✓Lynch> 15%
EBIT / Enterprise Value9.8%
✗Greenblatt> 10%
Earnings Yield + ROC AssessmentEY=9.8%, ROC=34.2%
✗GreenblattBoth EY > 10% and ROC > 25%
Net Income / Total Assets11.32%
✓PiotroskiROA > 0
ROA Change YoY11.66% -> 11.32% (delta: -0.34%)
✗PiotroskiCurrent ROA > Prior ROA
(CFO / Total Assets) vs ROACFO/Assets=12.57%, ROA=11.32%
✓PiotroskiCFO/Assets > ROA
Gross Margin Change YoY70.7% -> 73.8%
✓PiotroskiImproved YoY
Pre-Tax Income / Revenue24.9%
✓Dreman>= 8%
Net Income / Shareholders' Equity18.7%
✓Dreman> 12%
Margin of SafetyP/E=15.2x, P/B=1.9x
✗PabraiP/B < 1.5 or P/E < 15
Return on Equity14.2% (3-yr avg)
✗AkreROE > 20% (3-year avg)
Discount to Intrinsic Value-2.1% (IV=$5.20 vs Price=$5.31)
✗Marks>= 20% below intrinsic value
Positive Net Income Frequency16/18 years positive
✓MarksPositive net income in >= 7 of last 10 years
Operating Income / Revenue21.7%
✓Ackman>= 15%
Net Income / Shareholders Equity18.7%
✓Ackman>= 15%
5-Year EPS CAGR38.0% CAGR over 5 years
✓Templeton> 0% (5-year EPS CAGR)
Operating Margin Trend17.7% (2023) -> 14.5% (2025)
✗TempletonNon-negative operating-margin trend over 3 years
Revenue growth vs. gross and operating margin trendgross margin 74.3% -> 73.8%, operating margin 17.7% -> 14.5%
✗SleepRevenue rising; gross margin flat or falling; operating margin holding
Net income / market capitalization+10.77%; #584/6340 (top 9.2%)
✓AsnessTop 30% of eligible cross-section✓OshaughnessyTop 10% of eligible cross-section
Gross profit / total assets+59.72%; #473/3702 (top 12.8%)
✓AsnessTop 30% of eligible cross-section
Net income / positive book equity+18.73%; #863/5226 (top 16.5%)
✓AsnessTop 30% of eligible cross-section
Negative 5-year standard deviation of ROA-0.0279; #1806/5884 (top 30.7%)
✗AsnessTop 30% of eligible cross-section
3-5 Year Diluted EPS CAGR38.0% over 5 years
✗Neff7%-20% annualized
Positive Diluted-EPS Years10/10 years positive
✓Schloss>= 70% positive over 5-10 observed years (app rule)
Verdicts33% pass✓ 4✗ 8▾
Split decision: 8 FAIL · 5 NEUTRAL · 3 PASS
Overall verdict
✗GrahamFAIL (1/9)✗BuffettFAIL (2/9)✗LynchFAIL (4/7)✓GreenblattRank #375•PiotroskiNEUTRAL (F-Score 6)✗DremanFAIL (3/11)✓MungerPASS (2/4)✗PabraiFAIL (0/3)✗AkreFAIL (1/6)✗MarksFAIL (3/5)✓AckmanPASS (5/9)✗TempletonFAIL (3/8)✓SleepPASS (3/6)•AsnessNEUTRAL (Not ranked)•NeffNEUTRAL (4/6)•SchlossNEUTRAL (4/7)•OshaughnessyNEUTRAL (Not ranked)
Growth38% pass✓ 6✗ 7▾
5 of 8 flag TBTC's growth — Graham, Dreman, Ackman +2 more
EPS Growth (3-yr avg, 10-yr window)
✗Graham>= 33% growth
Basic earnings-growth PEG (dividends excluded)0.40
✓Lynch< 1.0 (ideally < 0.5)
3-5 Year EPS CAGR38.0%
✓Lynch15-30% (Fast Grower); > 0% to pass
Inventory Growth vs Revenue GrowthInv: 16.6% vs Rev: 22.0%
✓LynchInventory growth < Revenue growth
EPS Growth Direction
✗DremanPositive over recent years
EPS CAGR
✗Dreman> 5% annualized
Positive Net Income Frequency16/18 years positive
✓MarksPositive net income in >= 7 of last 10 years
3yr Median Revenue Growth-1.0%
✗Ackman>= 5%
Positive EPS Growth Frequency2/5 years with positive EPS growth
✗AckmanPositive EPS growth in >= 3 of last 5 years
5-Year EPS CAGR38.0% CAGR over 5 years
✓Templeton> 0% (5-year EPS CAGR)
Revenue growth vs. gross and operating margin trendgross margin 74.3% -> 73.8%, operating margin 17.7% -> 14.5%
✗SleepRevenue rising; gross margin flat or falling; operating margin holding
5-year Revenue CAGR20.2%
✓SleepCAGR > 7%
3-5 Year Diluted EPS CAGR38.0% over 5 years
✗Neff7%-20% annualized
Efficiency38% pass✓ 4✗ 7▾
5 of 8 flag TBTC's efficiency — Buffett, Piotroski, Munger +2 more
Current Ratio25.23
✓Graham>= 2.0
ROIC (3-5 yr avg)8.7%
✗Buffett> 10%
ROIC - WACC-1.3%
✗BuffettPositive (WACC = 10%)
EBIT / (NWC + Net Fixed Assets)34.2%
✓Greenblatt> 25%
Current Ratio Change YoY10.12 -> 26.92
✓PiotroskiIncreased YoY
Revenue / Total Assets Change YoY0.83x -> 0.77x
✗PiotroskiImproved YoY
Current Assets / Current Liabilities25.23
✓Dreman> 1.5
Return on Invested Capital
✗Munger> 15%
ROIC (high and growing)FY2023: ROIC=unavailable; FY2024: ROIC=unavailable; FY2025: ROIC=unavailable
✗AkreLatest 3 consecutive FYs: ROIC > 15% in each
Reinvestment Rate x ROIC
✗AkreReinvestment Rate * ROIC > 10%
ROIC (5-year)
✗SleepROIC > 12% in a majority of years
Cash Flow40% pass✓ 6✗ 6▾
6 of 10 flag TBTC's cash flow — Buffett, Lynch, Dreman +3 more
Free Cash Flow Proxy$1.6M
✗BuffettPositive and growing
FCF Positive and Growing$1.8M
✗LynchPositive and growing
Operating Cash Flow$1.8M
✓PiotroskiCFO > 0
(CFO / Total Assets) vs ROACFO/Assets=12.57%, ROA=11.32%
✓PiotroskiCFO/Assets > ROA
Price / (CFO / Shares)13.6x
✗Dreman< 8x
P/E or FCF YieldP/E=15.2x, FCF Yield=7.2%
✗PabraiP/E < 15 or FCF Yield > 10%
FCF Positive8/15 years FCF positive
✓MarksPositive FCF in majority of recent years
(OCF - CapEx) / Market Cap7.2%
✓Ackman>= 4%
Price / FCF per Share13.9x
✓Ackman<= 25
Positive Operating Cash Flow frequency9/16 years positive
✗SleepPositive OCF in >= 70% of available years
Operating Cash Flow - Capital Expenditures$1.8M
✓Neff> $0 (app proxy for a strong fundamental case)
(Operating cash flow - capex) / market capitalization+7.20%; #1130/4519 (top 25.0%)
✗OshaughnessyTop 10% of eligible cross-section
Valuation models40% pass✓ 4✗ 6▾
Models split on TBTC at $5.31 — fair values range $2.83–$8.75
Graham fair value$4.67
✗Graham-13.7% margin vs $5.31
Buffett fair value$5.85
✓Buffett+9.2% margin vs $5.31
Lynch fair value$8.75
✓Lynch+39.3% margin vs $5.31
Greenblatt fair value$2.83
✗Greenblatt-87.6% margin vs $5.31
Dreman fair value$5.20
✗Dreman-2.1% margin vs $5.31
Munger fair value$5.60
✓Munger+5.2% margin vs $5.31
Akre fair value$8.00
✓Akre+33.6% margin vs $5.31
Marks fair value$3.42
✗Marks-55.3% margin vs $5.31
Ackman fair value$4.19
✗Ackman-26.7% margin vs $5.31
Templeton fair value$4.47
✗Templeton-18.8% margin vs $5.31

Business & financials

Financial snapshot: annual FY 2025. Current investor scores may use newer quarterly data.

Company Profile

Industry: Entertainment

SIC Sector: Amusement & Recreation

Size: Micro Cap($24.7M)

Revenue: $11.0M-1.0% YoY

Net Income: $1.6M+3.2% YoY

Financial Snapshot

Operating Margin14.5%

Return on Equity12.7%

Debt / Equity--

Current Ratio26.92

EPS (Diluted)$0.35+2.9% 1y

Shares Retired−0.1% / −0.1% 2y

Similar Companies

DISWalt Disney Co

$205.4B

MSGSMadison Square Garden Sports Corp.

$9.3B

CHDNChurchill Downs Inc

$6.8B

MTNVAIL RESORTS INC

$5.5B

Shareholder Return

Fiscal 2025

Issued 0.1% of shares last year, 0.1% issued over two.

Buybacks: —
Dividends: $371.2K

What drove EPS

A buyback raises earnings per share without the company earning more. This splits each year's change into the two.

FY22

−5.4% = −5.0% + −0.4%

FY23

0.0% = −0.7% + 0.7%

FY24

−2.9% = −2.3% + −0.6%

FY25

2.9% = 3.2% + −0.2%

Earnings Fewer shares More shares

Share count is the denominator the filer used for diluted EPS, recovered as net income ÷ EPS — not the balance-sheet count, which is a point-in-time figure and would put the timing difference into this split. Years with a loss are omitted: a smaller share count makes a loss per share larger, so the decomposition inverts.

Company Financials

Latest TTM and quarters alongside annual years

TTM sums four consecutive quarters and uses the latest quarter-end balances. Quarter columns show three-month results; annual columns show full-year totals. Growth compares the same period a year earlier. EPS is not added for TTM; full-year ratios are blank for quarters.

The latest annual period end is unavailable. Showing the latest fiscal cycle’s quarters; quarter and annual columns may overlap. Quarterly shows the full quarter history.

Metric	TTM · 2026-09-30 2025-10-01 – 2026-09-30 Sources · derived quarter values 10-K · 2026-03-24 10-Q · 2026-05-13 10-Q · 2026-08-12 10-Q · 2026-11-12 Derived from cumulative filings: revenue, net income, operating income, gross profit, ebit, pre tax income, operating cash flow, depreciation amortization, capex, dividends paid.	Q3 FY 2026 2026-07-01 – 2026-09-30 Sources · derived quarter values 10-Q · 2026-11-12 Derived from cumulative filings: operating cash flow, depreciation amortization, capex, dividends paid.	Q2 FY 2026 2026-04-01 – 2026-06-30 Sources · derived quarter values 10-Q · 2026-08-12 Derived from cumulative filings: operating cash flow, depreciation amortization, dividends paid.	Q1 FY 2026 2026-01-01 – 2026-03-31 Sources 10-Q · 2026-05-13	FY 2025 Sources 10-K · 2026-03-24	FY 2024 Sources 10-K · 2025-03-19	FY 2023 Sources 10-K · 2024-03-29	FY 2022 Sources 10-K · 2023-03-27	FY 2021 Sources 10-K · 2022-03-28
Market Cap	$24.7Mcurrent	--	--	--	$19.0Mest.	$17.7Mest.	$16.4Mest.	$22.4Mest.	$14.8Mest.
Revenue	$13.6M↑22%	$2.4M↑13%	$4.2M↑81%	$3.9M↑11%	$11.0M↓1%	$11.2M↑18%	$9.5M↓14%	$11.1M↑59%	$7.0M
Operating Income	$3.0M↑105%	-$49.1K↓3%	$1.2M↑2016%	$1.2M↑23%	$1.6M↓7%	$1.7M↑3%	$1.7M↓17%	$2.0M↑34%	$1.5M
Net Income	$2.7M↑83%	$38.2K↓35%	$1.0M↑594%	$971.5K↑24%	$1.6M↑3%	$1.6M↓2%	$1.6M↓1%	$1.6M↓5%	$1.7M
EPS (Diluted)	--	$0.01	$0.21↑600%	$0.21↑24%	$0.35↑3%	$0.34↓3%	$0.35	$0.35↓5%	$0.37
Gross Margin	70.3%↓3%	71.7%↓3%	69.8%↓7%	68.0%↓8%	73.8%↑4%	70.7%↓5%	74.3%↑18%	62.9%↓14%	72.8%
Operating Margin	21.7%↑68%	-2.0%↑8%	28.1%↑1066%	29.6%↑11%	14.5%↓6%	15.4%↓13%	17.7%↓3%	18.3%↓16%	21.7%
ROE	18.7%↑58%	—	—	—	12.7%↓8%	13.8%↓16%	16.3%↓17%	19.6%↓25%	26.2%
Total Debt	--	--	--	--	--	--	--	--	--
Shareholders' Equity	$14.2M↑16%	$14.2M↑16%	$14.2M↑16%	$13.3M↑9%	$12.8M↑12%	$11.5M↑16%	$9.9M↑20%	$8.3M↑27%	$6.5M
Current Ratio	25.23↑6%	25.23↑6%	16.56↓25%	31.92↑110%	26.92↑166%	10.12↑33%	7.61↑70%	4.48↑25%	3.57
Debt / Equity	—	—	—	—	—	—	—	—	—
Operating Cash Flow	$1.2M↓36%	$367.0K↑7%	$146.1K↓69%	$444.1K↓40%	$1.8M↓10%	$2.0M↑411%	$394.9K↑718%	-$63.9K↓102%	$2.8M
Free Cash Flow	--	$351.6K↑3%	--	--	$1.8M↓6%	$1.9M↑431%	$355.5K↑657%	-$63.9K	--

Score history

Historical Score Timeline

Industry peers

Industry Peers

Similar companies in Entertainment

TBTC vs Peers — Financial Grading

Revenue$11.0MBottom 25%

Net Income$1.6MMedian

ROE12.7%Median

D/E—

Op. Margin14.5%Median

Curr. Ratio26.92Top 25%

Company	Market Cap	Price	Revenue	Net Income	ROE	D/E	Op. Margin	Curr. Ratio	Graham	Buffett	Lynch	Greenblatt	Piotroski	Dreman
Walt Disney CoDIS	$205.4B	$118.97	$94.4B	$12.4B	11.3%	0.38	18.6%	0.71	1/9	2/9	4/7	1/3	F-Score 7	4/11
Madison Square Garden Sports Corp.MSGS	$9.3B	$314.46	$1.0B	$22.4M	8.0%	-1.03	1.4%	0.45	1/9	3/9	1/7	0/3	F-Score 5	1/11
Churchill Downs IncCHDN	$6.8B	$99.72	$2.9B	$383.0M	37.9%	5.08	23.4%	0.60	1/9	3/9	2/7	1/3	F-Score 6	3/11
VAIL RESORTS INCMTN	$5.5B	$152.61	$3.0B	$280.0M	66.0%	7.35	18.9%	0.63	1/9	5/9	3/7	0/3	F-Score 7	3/11
Cinemark Holdings, Inc.CNK	$4.7B	$40.80	$3.1B	$138.2M	—	—	—	—	1/9	0/9	2/7	0/3	F-Score 1	1/11
Manchester United plcMANU	$3.9B	$22.43	$914.4M	$45.3M	-17.0%	3.29	-2.8%	0.38	1/9	0/9	0/7	0/3	F-Score 5	1/11
Atlanta Braves Holdings, Inc.BATRA	$3.7B	$56.66	$732.5M	$23.4M	-4.4%	1.40	-1.8%	0.42	1/9	1/9	1/7	0/3	F-Score 5	1/11
Brightstar Lottery PLCBRSL	$1.8B	$9.81	$2.5B	$147.0M	16.8%	4.77	—	0.76	3/9	2/9	1/7	1/3	F-Score 4	4/11