Competition & Peer Data API & CSV Delivery Connect to AI Assistant via MCP

Exact Sciences's Competitiveness

A competitive positioning analysis and financial ratio benchmarking of Exact Sciences (EXAS) against its publicly traded competitors: sales growth, net income, profitability, valuation and market share, plus each peer's market capitalization, revenue, income and employees. Free below: the top 5 peers. Subscriber access adds the full competitor list and CSV downloads.

Peer Data As of Q4 2025
Competitors Tracked
33
Publicly traded peers
Peer Group Market Share
12.21 %
vs 11.46 % a year ago
Revenue Growth Y/Y
23.12 %
Peers: 14.56 %
Net Margin
-9.79 %
Peers: 1.92 %

Key Findings: Exact Sciences vs Its Competitors

  • TTM: Trailing 12-month revenue of 3,245M vs 24,481M combined for tracked competitors (11.7% combined share).
  • Trending: Latest-quarter revenue run-rate is accelerating (+8.3% annualized vs trailing 12 months), vs accelerating (+3.2%) for its tracked peer group.
  • Growth: Exact Sciences generated 23.1% revenue growth year over year in Q4 2025, vs 14.6% for its tracked competitors combined.
  • Profitability: Its -9.8% net margin compares with 1.9% for the peer group.
  • Peer revenue share: Exact Sciences accounted for 12.2% of combined revenue among its tracked peer group, up from 11.5% a year earlier.
  • Peer differentiation: Revenue per employee of $0.45M compares with $0.36M for the peer group (1.2x).

Every figure above is sourced and cited in detail further down this page (Market Structure, Profitability & Cost Structure, Productivity vs Peers).

EXAS Sales vs. its Competitors, Q4 2025

Exact Sciences reported revenue growth of 23.12 % year on year in Q4 2025, above its competitors' combined revenue growth of 14.56 %.

With a net margin of -9.79 %, Exact Sciences reported lower profitability than its competitors (1.92 %).

Exact Sciences generated 12.21 % of the combined sales of its peer group, up from 11.46 % a year earlier.

API endpoints for this dataset
https://api.csimarket.com/api/v1/companies/EXAS/competitors
https://api.csimarket.com/api/v1/companies/EXAS/relationships
https://api.csimarket.com/api/v1/companies/EXAS/similar
Programmatic access for models, analytics, and integration workflows.

Exact Sciences vs. its Competitors, Q4 2025

Revenue growth, year on year

Exact Sciences +23.1 %
Competitors combined +14.6 %

Net margin

Exact Sciences -9.8 %
Competitors combined +1.9 %

Revenue run-rate vs trailing 12 months

Exact Sciences +8.3 %
Competitors combined +3.2 %

TTM net margin

Exact Sciences -6.4 %
Competitors combined -1.7 %

TTM = trailing twelve months. Run-rate annualizes the latest quarter (×4) and compares it to TTM. In millions of $. High-Confidence Competitors are named as a competitor directly in an SEC filing; Similar-Size Competitors are the closest peers by market-cap rank within the same industry; Similar Growth & Profitability Competitors are the closest peers by combined revenue growth, operating margin and ROIC, all independent of the competitor list.

Competitor Financial Benchmarking - TTM Commercial

TTM revenue, latest-quarter run-rate and net income/margin benchmarked across Exact Sciences and its 4 competitor groupings. Available under Commercial License.

Entity TTM Revenue Latest Q ×4 Rev Run-rate vs TTM TTM Net Income TTM Net Margin
Exact Sciences Corporation $12,345M $12,345M +12.3% · Accelerating $1,234M 12.3%
Competitors combined $12,345M $12,345M +12.3% · Accelerating $1,234M 12.3%
High-Confidence Competitors (9) $12,345M $12,345M +12.3% · Accelerating $1,234M 12.3%
Similar Growth & Profitability (6) $12,345M $12,345M +12.3% · Accelerating $1,234M 12.3%
Competitor Financial Benchmarking

TTM revenue, run-rate and net margin benchmarking across Exact Sciences's competitor groups requires a Commercial License.

For context: the Medical Laboratories industry grew revenue 5.7% year over year, combined, vs 23.1% for Exact Sciences. Exact Sciences's share of combined industry revenue moved from 1.31% to 1.53%, a gain of 0.22 percentage points.

Exact Sciences's Competitor Quality Breadth

Share of each group, trailing 12 months: profitable (net margin > 0), expanding (revenue growth > 0), growing faster than the industry's own median, and financially distressed (Piotroski F-Score of 2 or below).

Entity Profitable Expanding Above Industry Growth Distressed
Exact Sciences Corporation No Yes Yes No
Competitors combined (33) 26% 61% 54% 23%
High-Confidence Competitors (10) 25% 100% 88% 33%
Similar Growth & Profitability (8) 12.50 % (1 of 8) 100.00 % (8 of 8) 62.50 % (5 of 8) 50.00 % (4 of 8)

Source: CSIMarket API, trailing 12 months. Altman Z-Score is not shown here: it is not populated in the underlying data for any company. Percentages are of companies in each group that report the relevant metric, not of the full group size.

Market Share of the Peer Group, Q4 2025

12.2%market share
  • Exact Sciences12.2%
  • Competitors combined87.8%

Share of combined quarterly revenue of Exact Sciences and its 33 tracked competitors.

See Exact Sciences's full market share breakdown »

EXAS Stock Performance relative to its Competitors

EXAS Competitors (weighted) Percent change over the selected range

Exact Sciences's Share Price Performance vs Peer Groups

Trailing 12-month total share price return, and the share of each group that outperformed the U.S.A. 500 over the same period. Similar Growth & Profitability Competitors are the closest peers by combined revenue growth, operating margin and ROIC.
61.5%beat U.S.A. 500
Competitors Combined
(16 of 26)
33.3%beat U.S.A. 500
High-Confidence
(3 of 9)
60%beat U.S.A. 500
Similar Growth & Profitability
(3 of 5)
Entity TTM Share Price Return
(group: median)
vs U.S.A. 500
Exact Sciences Corporation 143.80 % Outperformed
Competitors combined (26) 40.4% 63.2%
High-Confidence Competitors (9) 40.4% 63.2%
Similar-Size Competitors (0) 40.4% 63.2%
Similar Growth & Profitability (5) 40.4% 63.2%
Peer Group Share Price Returns

TTM share price return and U.S.A. 500 outperformance for Exact Sciences's competitor groups requires a Commercial License.

Source: CSIMarket API (daily market-structure computation). Outperformance is trailing-12-month total return vs the U.S.A. 500 over the same window, not risk-adjusted.

EXAS Stock Performance relative to High-Confidence Competitors

EXAS High-Confidence Competitors (equal-weighted, 12) Percent change over the selected range

EXAS Stock Performance relative to Similar Growth & Profitability Competitors

EXAS Similar Growth & Profitability Competitors (equal-weighted, 8) Percent change over the selected range

5 Best-Performing Tracked Competitors, Trailing 12 Months

#CompetitorTTM Share Price Returnvs U.S.A. 500
1 Caredx Inc 282.9% Outperformed
2 Biodesix Inc 282.9% Outperformed
3 Ironwood Pharmaceuticals inc 282.9% Outperformed
4 Guardant Health Inc 282.9% Outperformed
5 Illumina Inc 282.9% Outperformed
Best-Performing Competitor Returns

TTM share price return and U.S.A. 500 outperformance for Exact Sciences's best-performing tracked competitors requires a Commercial License.

Source: CSIMarket API, trailing 12 months.

Exact Sciences's Comment on Competition and Industry Peers

The company operates in a competitive industry with numerous private and public companies offering or developing similar products. Competition is expected to increase as established and emerging companies introduce new tests and technologies, sometimes supported by larger companies with greater resources or brand recognition. Key competitive factors include test performance, reimbursement and payer coverage, ease of use, product value, sales and marketing effectiveness, distribution breadth, and reputation. In the U.S. colorectal cancer screening market, the company's Cologuard and Cologuard Plus tests compete with procedure-based detection technologies such as colonoscopy, flexible sigmoidoscopy, virtual colonoscopy, stool-based tests including fecal occult blood test and fecal immunochemical test (FIT), capsule endoscopy, and Geneoscopy, Inc.'s ColoSense test, which has received FDA approval.

Publicly Traded Peers of Exact Sciences Corporation

Revenue and income for trailing 12 months, in millions of $, except employees
Company Market Cap Revenues Income Employees
Exact Sciences Corporation 19,599.02 3,245.31 -207.95 7,200
Natera Inc 59,272.37 2,707.08 -192.35 6,140
Illumina Inc 41,899.05 4,493.00 825.00 1,280
Guardant Health Inc 23,496.86 1,183.11 -453.44 2,506
Hologic Inc 17,087.75 3,644.80 543.80 7,070
Theralink Technologies Inc 9,596.34 0.51 -59.58 -
SUBTOTAL 203,724.71 27,740.72 -777.31 74,521
28 more competitors available

Sign in to see all competitors of Exact Sciences Corporation.

Sources: Exact Sciences Corporation's official press releases and regulatory filings; CSIMarket.com's market research; and the financial filings and press releases of the other companies cited.
Updated on:
Focus of this report: publicly traded companies. Ten additional tables on Exact Sciences Corporation versus competitors, including market share analysis, are in the navigation menu under Competition. To download the tables, please subscribe.

Exact Sciences's Competitors Named by the Company

Competitive relationships identified from SEC filings and corroborating sources, each with a basis and confidence.
Competitor Basis Confidence Active Sources
Guardant Health Inc Named by the company 85% 2022 to 2026 3
Natera Inc Named by the company 85% 2022 to 2026 3
Genedx Holdings Corp Named by the company 85% 2022 to 2026 3
Lunai Bioworks Inc Named by the company 85% 2022 to 2026 3
Veracyte Inc Named by the company 85% 2022 to 2026 3
Volitionrx Limited Named by the company 85% 2022 to 2026 3
Epi proColon Named by the company 85% 2022 to 2026 3
RENB Named by the company 85% 2022 to 2026 3
Caris Life Sciences Inc Named by the company 85% 2022 to 2026 3
PillCam COLON Named by the company 85% 2022 to 2026 3
AWH Named by the company 85% 2022 to 2026 3
Geneoscopy Named by the company 85% 2022 to 2026 3
C-Scan Named by the company 85% 2022 to 2026 3
Prescient Metabiomics Named by the company 85% 2022 to 2026 3
Aspira Women s Health inc Named by the company 85% 2022 to 2026 3
Mainz Biomed Named by the company 85% 2022 to 2026 3
Mdxhealth Sa Named by the company 85% 2022 to 2026 3
Odonate Therapeutics Inc Named by the company 85% 2022 to 2026 3
Myriad Genetics Inc Named by the company 85% 2022 to 2026 3
Grail Inc Named by the company 85% 2022 to 2026 3
Motus Gi Holdings Inc Named by the company 85% 2022 to 2026 3
Illumina Inc Named by the company 85% 2022 to 2026 3
Hologic Inc Named by the company 85% 2022 to 2026 3
Neogenomics Inc Named by the company 85% 2022 to 2026 3
Dermtech Inc Named by the company 85% 2022 to 2026 3
Competitor Evidence Detail

Filing basis, confidence, active dates and source counts for Exact Sciences's named competitors require a Commercial License.

Methodology: relationships are extracted from SEC filings (named-competitor disclosures) and corroborating sources. Named by the company = explicitly disclosed as a competitor; Inferred = derived from corroborating signals. Confidence reflects evidence strength.

Exact Sciences's Business Segment Mix vs Peers

Revenue by operating segment or division, as named and reported by each company. Segment names are the filer's own and are not standardized across companies. Do not assume a same-named or similarly-named segment is defined identically between two companies. Shares are of each company's own total revenue and are not required to sum to 100% (intersegment revenue, unallocated items).
Company Largest Segment 2nd Segment 3rd Segment
Natera Inc Reportable 100.00 % - -
Illumina Inc Sequencing 90.94 % Microarray 9.06 % -
Guardant Health Inc Reportable 100.00 % - -
Hologic Inc Diagnostics 51.18 % Breast Health 41.43 % GYN Surgical 19.93 %
Grail Inc Reportable 100.00 % - -

Source: operating segment revenue as reported in each company's SEC filings (10-K/10-Q), via the CSIMarket API, leaf-level reportable segments only (parent roll-up segments are excluded where sub-segments are separately disclosed).

7 more Peers available

Sign in to see all peers for Exact Sciences Corporation.

Exact Sciences's Productivity vs Peers Comparison

Revenue and income per employee, trailing 12 months, in $; market cap in millions of $
CompanyMarket CapRevenue / EmployeeIncome / Employee
Exact Sciences Corporation 19,599 450,738 -28,882
Natera Inc 59,272 440,892 -31,327
Illumina Inc 41,899 3,510,156 644,531
Guardant Health Inc 23,497 472,109 -180,940
Hologic Inc 17,088 515,530 76,917
Theralink Technologies Inc 9,596 - -
PEERS TOTAL 184,126 363,860 -8,457
28 more Peers available

Sign in to see all peers for Exact Sciences Corporation.

Exact Sciences's Geographic Revenue Exposure vs Peers

Revenue by country/region as reported in each company's most recent filing. Disclosure granularity varies by filer (some report by country, others by broad region) and is shown as disclosed.
Company Largest Market 2nd Market 3rd Market
Exact Sciences Corporation United States 93.11 % Non-US 6.89 % -
Natera Inc United States 98.24 % EMEA 1.20 % Americas, Excluding United States 0.29 %
Illumina Inc United States and Canada 56.34 % EMEA 31.75 % Asia Pacific 7.08 %
Guardant Health Inc United States 94.35 % Non-US 5.65 % -
Hologic Inc Non-US 30.23 % Europe 17.81 % Asia Pacific 6.25 %
Caredx Inc United States 96.56 % Non-US 3.44 % -

Source: revenue geography as reported in each company's SEC filings (10-K/10-Q), via the CSIMarket API. Percentages are of that company's own total consolidated revenue for its most recent reported period.

4 more Peers available

Sign in to see all peers for Exact Sciences Corporation.

Exact Sciences's Position in Industry Market Structure

Market-capitalization share and concentration across all 42 companies in Exact Sciences's industry classification, broader than the peer set above. Market cap in millions of $.

Exact Sciences ranks #0 of 42 companies by market capitalization in its industry, holding 0.00 % of total industry market cap. The industry's Herfindahl-Hirschman Index (HHI) is 859, indicating a unconcentrated market structure (U.S. antitrust guidance: below 1,500 unconcentrated, 1,500 to 2,500 moderately concentrated, above 2,500 highly concentrated).

Rank Company Market Cap Industry Share
1 Natera Inc 58,998 16.87 %
2 Iqvia Holdings Inc 46,011 13.16 %
3 Ge Healthcare Technologies Inc 30,518 8.73 %
4 Quest Diagnostics Inc 26,613 7.61 %
5 Incyte Corporation 1,234 5.2%
6 Labcorp Holdings Inc 1,234 5.2%
7 Guardant Health Inc 1,234 5.2%
8 Koninklijke Philips Nv 1,234 5.2%
9 Medpace Holdings Inc 1,234 5.2%
10 Charles River Laboratories International inc 1,234 5.2%
0 Exact Sciences Corporation 19,833 0.00 %
Full Industry Market Structure

Market cap and industry share for the rest of Exact Sciences's industry peers requires a Commercial License.

Source: CSIMarket API (daily market-structure computation) across CSIMarket's industry classification, market capitalization as of 2026-03-20.

Exact Sciences's Profitability & Cost Structure

Trailing 12-month margins from SEC-filed financials. Operating margin is compared to the Medical Laboratories industry median; gross margin, EBITDA margin and capital intensity are compared to the live industry average (58 companies). See the full Medical Laboratories industry profitability benchmarks.
Metric Company Industry Difference
Gross Margin 69.72 % 43.57 % (avg) +26.1 pp
Operating Margin -6.36 % industry median +15.0 pp
EBITDA Margin 0.55 % -4.90 % (avg) +5.5 pp
Capital Intensity (Capex / Revenue) 4.15 % 9.54 % (avg) -5.4 pp

Source: CSIMarket API, trailing 12 months. SG&A and R&D as a share of revenue have limited coverage as this data is backfilled and appear only where reported. Higher capital intensity is not inherently negative; it reflects the industry's asset requirements.

Exact Sciences's Valuation vs Competitive Position

Valuation multiples vs the Medical Laboratories industry average (58 companies, excluding loss-making/negative-equity outliers), alongside returns on capital for context on whether a premium or discount lines up with measurably stronger or weaker returns. See the full Medical Laboratories industry valuation benchmarks.
Metric Company Industry Average Difference
P/E - 37.0x -
EV / EBITDA 1,091.3x 18.0x +1,073.3x
P/B 7.3x 2.9x +4.4x
Return on Equity -8.51 % industry aggregate -15.49 %
Return on Invested Capital -2.68 % -4.04 % (avg) 1.36 %

Source: CSIMarket API, trailing 12 months. A valuation premium or discount is not, by itself, a judgment of over- or under-valuation. Compare it against the return and growth context shown elsewhere on this page.

Exact Sciences's Multi-Year Financial Trajectory

Fiscal-year revenue growth, operating margin, return on invested capital and P/E, as reported in SEC filings.
Metric 20182019202020212022202320242025
Revenue Growth 70.86 %92.82 %70.19 %18.49 %16.85 %21.09 %11.22 %16.38 %
Operating Margin -35.09 %-26.68 %-51.50 %-48.42 %-28.74 %-8.58 %-37.61 %-6.36 %
Return on Invested Capital -7.78 %-7.78 %-11.33 %-8.93 %-6.54 %-2.38 %-12.04 %-2.68 %
P/E --------

Source: CSIMarket API, fiscal-year figures. P/E is this company's own historical ratio at each fiscal year end and can swing sharply around an earnings trough: that is real, not a data error.

Exact Sciences's Strategic Group Map

Every company in Exact Sciences's industry and named-competitor list, plotted by trailing 12-month revenue growth and operating margin. Exact Sciences is shown in red; its closest peers by combined growth, margin and ROIC (the Similar Growth & Profitability group above) are labeled.

Revenue Growth (TTM, %)Operating Margin (%)RDNTLUNAExact SciencesNEOCSTLNOTVSNMXBNRAMS

Source: CSIMarket API, trailing 12 months. Extreme outlier values (from near-zero-revenue companies) are excluded from the plotted cloud but never from the highlighted company or its labeled peers.

Exact Sciences's Competitive Forces (Porter's Five Forces)

Only the forces this data can support honestly are shown; the other three are marked as such rather than guessed.
Force Assessment Basis
Competitive Rivalry High Industry HHI of 859 (see Industry Market Structure & Concentration above)
Barriers to Entry Lower than typical for the industry Capital intensity (capex / revenue) of 4.15 % vs industry average 9.54 % (see Profitability & Cost Structure above)
Supplier Power Not covered on this page See Exact Sciences's dedicated suppliers page for concentration and dependency data
Buyer Power Not covered on this page See Exact Sciences's dedicated customers page for concentration and dependency data
Threat of Substitutes - No systematic data source for cross-product substitution exists in this system; not estimated

Note: this is a partial, data-grounded application of the framework, not a complete strategic assessment. Rivalry and barriers-to-entry readings are mechanical translations of the HHI and capital-intensity figures shown elsewhere on this page, not independent judgments.

Exact Sciences's Industry Attractiveness & Competitive Strength

A CSIMarket composite, not a standard field: each axis is an equal-weighted average of three factors already shown elsewhere on this page (industry growth, industry profitability and rivalry for attractiveness; relative market share, profitability and growth vs industry for strength). Disclosed as a designed methodology, not a precision measurement.

High Strength
Medium Strength
Low Strength
High Attractiveness
Invest / Grow
Invest / Grow
Selective
Medium Attractiveness
Invest / Grow
Selective
Harvest
Low Attractiveness
Selective Exact Sciences
Harvest
Harvest / Divest

Exact Sciences falls in the Low attractiveness / High strength cell: Selective.

Source: CSIMarket API, trailing 12 months. Each axis score is a simple 1(low)/2(medium)/3(high) average across its three inputs -- a transparent, disclosed simplification, not a validated academic scoring model.

Exact Sciences's SWOT

Every point below is a fixed rule applied to a metric already shown elsewhere on this page (Market Structure, Profitability, Valuation, Run-Rate, Stock Performance, Quality Breadth) not an independent strategic assessment. A blank quadrant means no rule was met, not that none apply.

Strengths

  • Operating margin 15.0 points above the industry median.
  • Latest-quarter revenue run-rate is accelerating (+8.3% annualized vs trailing 12 months).
  • Outperforming the U.S.A. 500 over the trailing 12 months.

Weaknesses

  • Return on equity 15.5 points below the industry aggregate.

Opportunities

No rule matched.

Threats

No rule matched.

Methodology: mechanical, rule-based SWOT. Each bullet reuses a figure already sourced and cited elsewhere on this page; nothing here is generated narrative or independent analyst judgment.

Exact Sciences's Financial Strength vs Peers Comparison

Quick ratio, working capital, debt to equity and asset turnover, trailing 12 months
CompanyQuick RatioWorking CapitalDebt / EquityAsset Turnover
Exact Sciences Corporation 1.22 2.68 0.95 0.56
Natera Inc - 3.14 0.05 1.14
Illumina Inc - 1.74 0.75 0.69
Guardant Health Inc 2.56 4.29 - 0.66
Hologic Inc 1.88 3.64 0.51 0.41
Theralink Technologies Inc 0.01 0.01 - 0.23
28 more Peers available

Sign in to see all peers for Exact Sciences Corporation.

Quick ratio = cash / current liabilities; working capital ratio = current assets / current liabilities; asset turnover = revenue / total assets. Peers in the Blank Checks industry are excluded.

Exact Sciences's Revenue and Income Growth vs Peers

Quarterly revenue and net income growth, year over year and quarter over quarter
CompanyPeriodRevenue Y/YRevenue Q/QIncome Y/YIncome Q/Q
Exact Sciences CorporationQ4 2025+23.1 %+3.3 %--
Natera Inc Q2 2026+37.7 %+8.1 %--
Illumina Inc Q2 2026+9.4 %+6.2 %-11.9 %+54.5 %
Guardant Health Inc Q2 2026+44.3 %+11.0 %--
Hologic IncQ4 2025+44.8 %-46.5 %-10.9 %-4.3 %
Theralink Technologies Inc Q4 2023-72.5 %-58.5 %--
PEERS TOTAL+16.4 %-4.2 %--
28 more Peers available

Sign in to see all peers for Exact Sciences Corporation.

Growth is shown only where both periods are positive. Peers in the Blank Checks industry are excluded.

Exact Sciences's Peers' Costs of Sales and Capital Expenditures

Context for revenue growth: peer costs and capex, year over year and quarter over quarter
CompanyPeriodCosts Y/YCosts Q/QCapex Y/YCapex Q/Q
Exact Sciences CorporationQ4 2025+19.5 %-0.8 %-+4.5 %
Natera Inc Q2 2026-99.3 %-99.4 %+144.9 %+186.5 %
Illumina Inc Q2 2026+6.9 %+5.1 %+33.3 %+5.3 %
Guardant Health Inc Q2 2026+42.8 %+10.5 %+108.2 %+110.7 %
Hologic IncQ4 2025-18.1 %-71.3 %-54.3 %+7.3 %
Theralink Technologies Inc Q4 2023-18.1 %+5.7 %--
28 more Peers available

Sign in to see all peers for Exact Sciences Corporation.

Exact Sciences's Returns and Turnover vs Peers

ROA, ROI and ROE (trailing 12 months), receivables and inventory turnover
CompanyROAROIROEReceivables TurnoverInventory Turnover
Exact Sciences Corporation---10.495.80
Natera Inc ---7.619.46
Illumina Inc 12.68%19.61%31.08%5.832.52
Guardant Health Inc ---8.844.53
Hologic Inc6.12%7.26%11.01%5.982.18
Theralink Technologies Inc ---13.67-
28 more Peers available

Sign in to see all peers for Exact Sciences Corporation.

ROA = net income / total assets; ROI = net income / investments; ROE = net income / equity; turnover ratios use trailing 12 month revenue (receivables) and cost of sales (inventory).

Exact Sciences's Valuation vs Peers

P/E, price to sales, PEG, price to cash flow and price to book
CompanyP/EPrice / SalesPEGP/CFPrice / Book
Exact Sciences Corporation-6.04-56.108.16
Natera Inc -21.90-647.9232.54
Illumina Inc 51.289.33-395.2714.76
Guardant Health Inc -19.86-54.36-
Hologic Inc31.654.69-44.283.26
Theralink Technologies Inc -18,761.98---
PEERS AVERAGE-7.3493.107.15
28 more Peers available

Sign in to see all peers for Exact Sciences Corporation.

P/E = price / diluted EPS (trailing 12 months); PEG = P/E divided by EPS growth; the average row divides the peers' combined market cap by their combined income, sales, cash flow and equity.