Owner Scorecard


← All companies ← SYK Manual SYNA → ← SXI Industrial Machinery TKR →

SYM, Symbotic Inc.

Industrial Machinery capital-intensive

A capital-goods maker, whose demand swings with its customers' own spending.

We do this by developing, commercializing, and deploying innovative and comprehensive technology solutions that dramatically improve supply chain operations.

Our robotic based automation systems, which include hardware and essential software, move, store and sort cases and eaches in warehouses.

Latest annual: FY2025 10-K
SYM · Symbotic Inc.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$2.2B
+25.7% YoY · 89% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $2.6B 5-yr avg $1.2B
Gross margin 21% 5-yr avg 14%
Operating margin −0.0% 5-yr avg −20.6%

Next report By 11/25 · the annual report (10-K) for the fiscal year ended late September · due within 60 days of period end · has filed ~67 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

What moves the needle
Operating margin has run around −21% through the cycle on a 15% gross margin, the operating line deeply negative — so the lever is the path to a margin at all: revenue growth against the cost curve and the cash runway, not the level of a margin that isn't there yet. Read this kind of business on the capital-goods cycle and the aftermarket. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.

Every line is arithmetic on the company's filings, shown in full in the sections below.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2020–2025

realized figures from each filing · older years to the left
2020’202021’212022’222023’232024’242025’25TTMTTMJun 2026
Income statement
$92M$252M$593M$1.2B$1.8B$2.2B$2.6BRevenueRevenue
($19M)$10M$100M$190M$246M$423M$563MGross profitGross prof.
−21%4%17%16%14%19%21%Gross marginGross mgn
39%24%20%19%11%13%13%SG&A / revenueSG&A/rev
61%29%21%17%10%10%8%R&D / revenueR&D/rev
($110M)($122M)($140M)($223M)($117M)($115M)($250K)Operating incomeOp. inc.
−119.9%−48.6%−23.7%−19.0%−6.5%−5.1%−0.0%Operating marginOp. mgn
($110M)($122M)($139M)($213M)($80M)($79M)Pretax incomePretax
($110M)($122M)($7M)($24M)($13M)($17M)$8MNet incomeNet inc.
Cash flow & returns
($124M)$110M($148M)$231M($58M)$867M$894MOperating cash flowOp. cash
$6M$4M$6M$9M$21M$40M$39MDepreciation & amortizationD&A
($21M)$227M($174M)$91M($178M)$660M$613MWorking capital & otherWC & other
$5M$12M$18M$16M$42MCapexCapex
5.5%4.8%3.0%1.3%2.4%Capex / revenueCapex/rev
($129M)$105M($154M)$221M($79M)Owner earningsOwner earn.
−140.5%41.7%−26.0%18.8%−4.4%Owner earnings marginOE mgn
($129M)$97M($166M)$215M($100M)Free cash flowFCF
−140.5%38.7%−28.0%18.3%−5.6%Free cash flow marginFCF mgn
$0$0$142M$0AcquisitionsAcquis.
($5M)($12M)($18M)($299M)$156M($351M)Investing cash flowInv. cash
$100M$0$362M($24M)$371M$668KFinancing cash flowFin. cash
($679K)$971K$572K$232K($4K)($26K)Exchange-rate effectFX
($30M)$98M$197M($93M)$469M$517MChange in cashΔ cash
-96%-29105%-7%-8%1%Return on equityROE
−96%n/m−7%−8%1%Retained to equityRetained/eq
Balance sheet
$58M$157M$353M$259M$727M$1.2B$1.7BCash & investmentsCash+inv
$63M$3M$69M$202M$187M$289MReceivablesReceiv.
$34M$92M$136M$106M$164M$221MInventoryInvent.
$28M$68M$110M$175M$287M$328MAccounts payablePayables
$69M$27M$95M$132M$64M$182MOperating working capitalOper. WC
$260M$605M$992M$1.4B$1.9B$2.9BCurrent assetsCur. assets
$337M$523M$1.0B$1.0B$1.7B$2.1BCurrent liabilitiesCur. liab.
0.8×1.2×1.0×1.3×1.1×1.3×Current ratioCurr. ratio
$19M$25M$35M$97M$118MNet PP&ENet PP&E
$0$60M$60MGoodwillGoodwill
$324M$631M$1.1B$1.6B$2.4B$3.5BTotal assetsAssets
($58M)($157M)($353M)($259M)($727M)($1.2B)($1.7B)Net debt / (cash)Net debt
$16M$562M$1.1B$1.2B$1.9BTotal liabilitiesTotal liab.
$62M($3M)$193M$258MNoncontrolling interestsNCI
($844M)($1.1B)$7M$82K$197M$221M$709MShareholders’ equityEquity
0.1%0.0%4.5%13.1%6.3%8.2%8.9%Stock comp / revenueSBC/rev
Per share
54.1M64.3M95.7M109M132MShares out (diluted)Shares
$10.97$18.29$18.69$20.68$20.09Revenue / shareRev/sh
$-0.13$-0.37$-0.14$-0.16$0.06EPS (diluted)EPS
$-2.85$3.44$-0.82Owner earnings / shareOE/sh
$-3.07$3.34$-1.05Free cash flow / shareFCF/sh
$0.33$0.24$0.44Cap. spending / shareCapex/sh
$0.13$0.00$2.06$2.04$5.38Book value / shareBVPS

The diluted share count moved ×1.49 into 2024 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.

Per-share growththe realized rate an owner's share compounded
5-yr5-yr
Revenue / share+23.5%/yr (3-yr)+23.5%/yr (3-yr)
Capital spending / share+15.3%/yr (2-yr)+15.3%/yr (2-yr)
Book value / share+148.4%/yr (3-yr)+148.4%/yr (3-yr)

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetained

Each year's operating cash, by what management did with it: the mix, and how it drifts.

FY2021FY2025

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2024 the business earned ($79M) of owner earnings, the operating cash left after the $21M it takes just to hold its position. It put $21M more into growth; free cash flow, after that spending, was ($100M).

FY2024FY2023FY2022FY2021FY2020
Reported net income($13M)($24M)($7M)($122M)($110M)
Depreciation & amortizationnon-cash charge added back+$21M+$9M+$6M+$4M+$6M
Stock-based compensationreal costnon-cash, but a real cost+$112M+$154M+$27M+$97K+$71K
Working capital & othertiming of cash in and out, other non-cash items−$178M+$91M−$174M+$227M−$21M
Cash from operations($58M)$231M($148M)$110M($124M)
Maintenance capital expenditurethe spending needed just to hold position and volume−$21M−$9M−$6M−$4M−$5M
Owner earnings($79M)$221M($154M)$105M($129M)
Growth capital expenditurediscretionary; spent to get bigger, not to stand still−$21M−$6M−$12M−$8M
Free cash flow($100M)$215M($166M)$97M($129M)
Owner-earnings marginowner earnings ÷ revenue-4%19%-26%42%-140%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about $21M, roughly its depreciation, the rate its assets wear out). The other $21M of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows. The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $112M), owner earnings is nearer ($191M).

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Will it survive?

  • No meaningful interest burden
    Little or no interest expense reported
    What this means

    Little or no interest expense reported, the business isn't leaning on lenders to operate.

  • Net cash, debt-free
    Cash $1.2B − debt $0
    What this means

    Cash and short-term investments exceed every dollar of debt by $1.2B, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Tight
    DSO 30 + DIO 33 − DPO 57 days
    What this means

    Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.

Is it a good business?

  • Not enough data
    Industry peers: median 10%
    What this means

    The filing data didn't include the inputs for this check.

  • Not enough data
    Industry peers: median 13%
    What this means

    The filing data didn't include the inputs for this check.

  • Loss, but cash-generative
    Net income ($17M) · cash from operations $867M
    What this means

    The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did.

How is the cash used?

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

  • Investing or harvesting?
    Not enough data
    What this means

    The filing data didn't include the inputs for this check.

The promise and the pay packet

  • How much of next year is already sold? 120%
    Next year is essentially contracted
    Contracted and not yet earned $22.5B, of which the filing expects 12% within twelve months = $2.7B against revenue of $2.2B
    What this means

    Remaining performance obligations are revenue the customer has committed to and the company has not yet earned — the nearest thing a software business has to an insurer's float. The headline total is a duration figure and can mislead badly on its own, because a contract signed for seven years counts the same as one signed for one. What matters is the part the filing itself expects to recognise within twelve months, shown here against a year of revenue. Where a company does not tag that band, both figures are withheld rather than shown half-told.

  • Is the buyback buying ownership, or mopping up? 8.2%
    Stock pay, share count unread
    Stock compensation $184M (fiscal 2025), 8.2% of revenue · no repurchases · the share count is not comparable across these years (a split or a first listing sits in the record), so the drift is withheld
    What this means

    Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.

Graham’s defensive tests · 1 of 3 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Pass
    Revenue ≥ $2B · $2.2B
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity Miss
    Current ratio ≥ 2× · 1.09×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Earnings stability Miss
    A profit every year (6-yr record) · 6 loss years
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record
    Uninterrupted dividends · no dividend line tagged in the data
    What this means

    An unbroken dividend was Graham's mark of durability. This record carries no dividends-paid line in any year — common for partnerships, whose distributions file under tags the chain doesn't read — so the criterion is withheld rather than judged on silence.

  • Earnings growth
    Earnings +33% over the record ·
    What this means

    Earnings were negative early in the record, a growth rate isn't meaningful.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $-0.15/share (latest year $-0.14), the averaged base the calculator's gate runs on, and book value is $1.80/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2020–2025

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 0 of 6
    What this means

    Lost money in 6 year(s), look at what happened there before trusting the average.

  • Operating margin −64% → −10% (3-yr avg ends)

    In the filing’s words The record and the words agree: the margin widened and the filing attributes the gain to its own pricing, not volume alone.

    What this means

    Through the cycle the operating margin widened — about −64% early to −10% lately, median −24% — pricing power intact or improving.

  • Worst year 2020 · −119.9% op. margin
    What this means

    Operations went underwater in 2020, understand why before trusting the good years.

All figures as filed; the source filing is linked above.

Current Position

as of the latest quarter, Jun 27, 2026

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$2.9B
  • Cash & short-term investments$1.7B
  • Receivables$289M
  • Inventory$221M
  • Other current assets$602M
Current liabilities$2.1B
  • Accounts payable$328M
  • Other current liabilities$1.8B
Current ratio1.33×all current assets ÷ what's due · Graham looked for 2×
Quick ratio1.23×stricter: inventory excluded
Cash ratio0.81×strictest: cash alone against what's due
Working capital$711Mthe cushion left after near-term bills
Revenue, latest quarter vs. a year ago+21.7%the freshest read on whether the business is still growing
Current ratio, recent quarters1.3× → 1.3×
Deeper floors
Tangible book value$566Mequity stripped of goodwill & intangibles
Net current asset value$468MGraham's net-net: current assets less all liabilities
Debt incl. operating leases$26M$26M of it operating leases
Deferred revenue$1.7Bcustomer cash collected before delivery; operating float

From the company's latest filing.

How the cash was used, 2020–2024

Over the record, the business generated $10M of operating cash; how management split it reads as a reinvestor, most operating cash is plowed back into the business.

  • Reinvested$93M · 957%
  • Source of funding−$83M

    Reinvestment and shareholder returns ran $83M beyond the operating cash the business generated, so the gap was financed off the balance sheet.

  • Net change in share count143.4%

    The diluted count rose from 54M to 132M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.

  • Dividend record

    No dividend line was reported in the filing data over the span; the record here neither confirms nor rules out a payout.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid.

  • Insider ownership<1%

    The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.

  • Stock-based compensation$184M

    The slice of the business handed to employees in shares in fiscal 2025, 8.2% of revenue. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

What an owner would ask, FY2025

read the 10-K →
  • Which reported numbers are a judgment call?
    Management names Revenue recognition, Income taxes, Stock compensation as critical estimates

    each rests partly on management's judgment; the filing's note sets out the assumptionsverify →

The questions the record and the charts do not answer on their own; each carries the figure and the place to look.

Peers, Industrial Machinery

The same industry, side by side on owner economics. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the record
ESABEsab Corporation$2.8B36%13.6%10%10%
NDSNNordson Corporation$2.8B55%23.8%13%18%
EFXTEnerflex Ltd$2.6B21%7.2%7%2y13%
SYMSymbotic Inc.$2.2B15%-21.3%-4%
GGGGraco Inc.$2.2B53%26.6%32%20%
RBCRBC Bearings$1.9B40%19.5%8%15%
ATSATS Corporation$1.8B28%8.6%9%2y-0%
ZWSZurn Elkay Water Solutions Corporation$1.7B40%13.4%7%10%
Group median38%13.5%11%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Symbotic Inc. has delivered.

Symbotic Inc.’s latest year runs above its own through-cycle margin — the reported figure may flatter a peak. So the tool opens on the through-cycle base, Graham’s averaging cutting both ways; clear the toggle below to read the latest year exactly as reported.

$
Base

The assumptions

9.0% = the 4.71% 10-year Treasury (Aug 18, 2026) + 4.29 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth, delivered
Owner-earnings yield
P/E (3-yr earnings ’23–’25)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.71%, as of Aug 18, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Owner earnings — on 123M shares outstanding (a weighted basic average, the only count this filer tags); net cash $1.7B. The if-converted diluted count is 132M, 7% above the shares outstanding: the dilution overhang (convertibles, options) a buyer inherits. The base opens on the through-cycle figure (the latest year sits off the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Cite: Owner Scorecard, "Symbotic Inc. (SYM), the owner's record," https://ownerscorecard.com/c/SYM, data as of 2026-08-17.

Manual order: ← SYK its page in the Manual SYNA →

Industry order: ← SXI the Industrial Machinery chapter TKR →