$5.02

+0.11 (+2.24%)

Weekly Expected Move ±5.9%

$4 $5 $5 $5 $5

OTC · Industrials · Aerospace & Defense · Tech Score Strong Buy · Power 71 · $320.5M mcap · 37M float · 0.204% daily turnover · Short 57% of daily vol

Credit Risk of going bust: lower than 66% of companies Debt: 9.1% of company value Bonds: none of note held by US funds details ▾

Of US companies ranked in the safest four tenths, about 1 in 3,500 filed for bankruptcy within a year (2020-2025).
If the stock fell to about $0.05 (down 99.1%), Butler National Corporation would be worth roughly what it owes.
Total debt $32.0M against a stock market value of $320.5M.
Distance to default 7.05 (Merton model): prices to 2026-10-28, balance sheet 2026-07-31, debt counted $16.2M (short-term plus half of long-term), stock volatility 44.4%; Altman Z 6.39. A ranking and a back-test, not a forecast.
US fund filings (SEC N-PORT) show under $25M of this company's bonds, so there is no bond page. Its debt may be bank loans or privately placed. How these are computed.

Overview News Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Dividends Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest Supply Chain

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

Oct 28, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. BUKS receives an overall rating of A. Strongest factors: DCF (4/5), ROE (5/5), ROA (5/5). Areas of concern: P/B (2/5).

Rating Change History

Date	From	To
2026-10-12	A-	A
2026-10-01	A	A-
2026-07-23	A+	A
2026-07-22	A	A+
2026-07-14	C	A
2026-07-10	C+	C
2026-07-09	C	C+
2026-07-08	A-	C
2026-05-26	A	A-
2026-04-27	A-	A

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 64 Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. BUKS scores highest in Safety (100/100) and lowest in Cash Flow (29/100). An overall grade of A places BUKS among the highest-quality companies in its peer group.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score

6.17

Safe Zone

Piotroski F-Score

7/9

✓ ✓ ✓ ✗ ✓ ✓ ✓ ✗ ✓

Beneish M-Score

-1.62

Possible Manipulator

Ohlson O-Score

-8.10

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AA+

Score: 91.2/100

Trend: Improving

Earnings Quality

50/100

OCF/NI: 0.67x

Accruals: 5.8%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. BUKS scores 6.17, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. BUKS scores 7/9, signaling strong financial health across all three dimensions. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. BUKS's score of -1.62 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. BUKS's implied 0.0% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. BUKS receives an estimated rating of AA+ (score: 91.2/100), with a improving trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). BUKS's score of 50/100 is moderate — some divergence between reported earnings and underlying cash flows.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

13.87x

PEG

0.19x

P/S

2.95x

P/B

3.71x

P/FCF

34.53x

P/OCF

19.18x

EV/EBITDA

7.39x

EV/Revenue

2.74x

EV/EBIT

8.92x

EV/FCF

34.15x

Earnings Yield

7.80%

FCF Yield

2.90%

Shareholder Yield

0.96%

Graham Number

$3.35

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 13.9x earnings, BUKS trades at a reasonable valuation. An earnings yield of 7.8% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $3.35 per share, 50% below the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

0.731

NI / EBT

Interest Burden

0.963

EBT / EBIT

EBIT Margin

0.308

EBIT / Rev

Asset Turnover

0.805

Rev / Assets

Equity Multiplier

1.780

Assets / Equity

ROE

31.0%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. BUKS's ROE of 31.0% is driven by Asset Turnover (0.805), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

15.00%

Fair P/E

38.50x

Intrinsic Value

$14.18

Price/Value

0.33x

Margin of Safety

66.70%

Premium

-66.70%

Assessment

Neutral

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with BUKS's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. BUKS actually compounded EPS at 79.3% over three years; the model uses 15%, the highest rate it will extrapolate — of 4,457 company-quarters that grew faster than 200%, none sustained it over the following seven years. BUKS trades at a -67% premium to its adjusted intrinsic value of $14.18, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 13.9x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$5.02

Median 1Y

$6.36

5th Pctile

$2.62

95th Pctile

$15.44

Ann. Volatility

51.3%

25th–75th percentile 5th–95th percentile Median path Historical

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

Executive	Salary	Stock	Total
Christopher J. Reedy Former President, Chief Executive Officer and Secretary	$565,669	$135,000	$1,183,068
Adam B. Sefchick Interim Chief Executive Officer and President and Chief Financial Officer	$276,847	$75,000	$477,861

CEO Pay Ratio

9:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $1,183,068

Avg Employee Cost (SGA/emp): $137,456

Employees: 158

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees

158

-19.0% YoY

Revenue / Employee

$620,044

Rev: $97,967,000

Profit / Employee

$138,816

NI: $21,933,000

SGA / Employee

$137,456

Avg labor cost proxy

R&D / Employee

$9,278

Innovation spend

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Q4'26	Q1'27	Current
ROE	20.9%	25.9%	27.2%	19.7%	18.5%	15.8%	10.3%	11.4%	15.4%	15.5%	24.7%	28.5%	23.8%	24.4%	21.0%	23.0%	25.4%	28.4%	29.8%	31.0%	31.03%
ROA	7.4%	9.5%	10.2%	7.7%	7.3%	6.4%	4.2%	4.6%	6.5%	6.7%	11.0%	12.8%	11.2%	11.3%	10.6%	11.4%	13.5%	14.6%	16.5%	17.4%	17.43%
ROIC	14.5%	16.8%	15.9%	12.6%	11.9%	11.3%	8.4%	8.2%	7.4%	7.7%	12.6%	14.7%	15.3%	17.7%	16.0%	20.1%	19.7%	25.6%	26.5%	27.5%	27.48%
ROCE	15.5%	18.2%	18.5%	15.7%	14.6%	13.4%	10.4%	10.5%	9.6%	9.9%	14.5%	17.1%	18.8%	18.3%	18.0%	19.4%	22.6%	26.4%	27.9%	29.4%	29.38%
Gross Margin	42.1%	43.1%	37.8%	35.7%	39.3%	39.4%	63.5%	34.4%	44.6%	47.6%	45.2%	42.7%	46.5%	41.7%	50.1%	47.8%	51.2%	53.8%	51.1%	44.0%	44.00%
Operating Margin	24.8%	24.3%	16.4%	10.6%	20.7%	16.5%	-1.8%	6.6%	18.4%	20.0%	20.8%	17.8%	22.7%	19.0%	20.4%	23.2%	30.4%	34.3%	27.0%	24.1%	24.12%
Net Margin	16.5%	14.8%	9.0%	2.8%	13.9%	9.7%	-2.9%	4.2%	25.3%	12.6%	19.7%	11.3%	16.8%	16.0%	15.4%	18.3%	25.8%	24.9%	20.1%	17.1%	17.10%
EBITDA Margin	31.7%	31.3%	24.0%	20.1%	28.4%	23.3%	8.8%	14.9%	26.7%	28.0%	27.5%	26.4%	33.3%	19.0%	29.3%	32.5%	47.2%	40.6%	33.4%	29.9%	29.87%
FCF Margin	8.9%	11.3%	2.0%	7.6%	8.0%	9.4%	19.2%	11.9%	11.6%	7.4%	-1.5%	2.9%	0.8%	14.5%	12.1%	25.7%	23.0%	17.9%	19.6%	8.0%	8.04%
OCF Margin	18.9%	20.8%	15.0%	21.9%	21.4%	21.1%	27.8%	19.2%	21.4%	17.7%	9.6%	14.0%	11.6%	25.4%	21.9%	35.8%	31.0%	25.4%	26.3%	14.5%	14.47%
ROE 3Y Avg	snapshot only																				24.54%
ROE 5Y Avg	snapshot only																				20.78%
ROA 3Y Avg	snapshot only																				13.28%
ROIC 3Y Avg	snapshot only																				19.31%
ROIC Economic	snapshot only																				19.65%
Cash ROA	snapshot only																				11.27%
Cash ROIC	snapshot only																				18.94%
CROIC	snapshot only																				10.52%
NOPAT Margin	snapshot only																				21.00%
Pretax Margin	snapshot only																				29.62%
R&D / Revenue	snapshot only																				1.36%
SGA / Revenue	snapshot only																				21.07%
SBC / Revenue	snapshot only																				0.12%

Valuation

Metric	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Q4'26	Q1'27	Current
P/E Ratio	7.13	6.03	6.64	7.85	7.24	7.87	11.73	12.37	6.73	7.26	4.59	4.50	6.97	8.32	8.00	7.85	9.46	9.78	11.83	12.82	13.871
P/S Ratio	0.73	0.77	0.94	0.88	0.76	0.72	0.70	0.77	0.62	0.72	0.73	0.78	1.07	1.34	1.20	1.30	1.80	2.10	2.65	2.77	2.950
P/B Ratio	1.44	1.47	1.69	1.48	1.21	1.14	1.13	1.41	1.00	1.09	1.06	1.12	1.50	1.83	1.54	1.68	2.21	2.52	3.17	3.49	3.715
P/FCF	8.24	6.84	47.42	11.51	9.44	7.71	3.67	6.49	5.32	9.63	-47.80	27.13	140.60	9.27	9.90	5.07	7.83	11.70	13.49	34.53	34.531
P/OCF	3.88	3.71	6.24	4.00	3.55	3.43	2.53	4.02	2.88	4.05	7.62	5.57	9.19	5.27	5.46	3.64	5.80	8.26	10.07	19.18	19.176
EV/EBITDA	5.03	4.54	5.04	5.11	4.77	4.74	5.16	6.22	5.14	5.35	4.20	3.93	4.69	5.47	5.04	4.76	5.80	5.49	6.84	7.39	7.387
EV/Revenue	1.30	1.27	1.47	1.39	1.25	1.15	1.04	1.18	0.95	1.05	1.04	1.07	1.35	1.45	1.36	1.35	1.88	2.08	2.63	2.74	2.745
EV/EBIT	7.08	6.07	6.69	7.13	6.83	7.00	8.46	10.41	8.86	9.12	6.13	5.49	6.36	6.91	6.43	6.02	7.09	6.83	8.36	8.92	8.919
EV/FCF	14.62	11.30	74.36	18.21	15.58	12.22	5.40	9.91	8.23	14.10	-67.53	37.05	178.09	10.06	11.27	5.28	8.17	11.59	13.40	34.15	34.153
Earnings Yield	14.0%	16.6%	15.1%	12.7%	13.8%	12.7%	8.5%	8.1%	14.9%	13.8%	21.8%	22.2%	14.3%	12.0%	12.5%	12.7%	10.6%	10.2%	8.5%	7.8%	7.80%
FCF Yield	12.1%	14.6%	2.1%	8.7%	10.6%	13.0%	27.2%	15.4%	18.8%	10.4%	-2.1%	3.7%	0.7%	10.8%	10.1%	19.7%	12.8%	8.5%	7.4%	2.9%	2.90%
PEG Ratio	snapshot only																				0.194
Price/Tangible Book	snapshot only																				4.023
EV/OCF	snapshot only																				18.966
EV/Gross Profit	snapshot only																				5.511
Acquirers Multiple	snapshot only																				9.552
Shareholder Yield	snapshot only																				0.96%
Graham Number	snapshot only																				$3.35

Leverage & Solvency

Metric	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Q4'26	Q1'27	Current
Current Ratio	2.01	2.10	2.04	1.84	1.95	1.77	1.58	1.43	1.49	1.54	1.68	1.74	1.83	1.69	1.94	1.67	1.96	1.88	2.14	2.52	2.517
Quick Ratio	1.40	1.46	1.39	1.27	1.38	1.33	1.23	1.02	1.11	1.12	1.27	1.31	1.32	1.36	1.49	1.35	1.54	1.54	1.72	1.98	1.983
Debt/Equity	1.48	1.34	1.26	1.22	1.11	1.04	1.00	1.08	0.93	0.86	0.76	0.73	0.67	0.65	0.60	0.58	0.52	0.46	0.41	0.37	0.370
Net Debt/Equity	1.12	0.96	0.96	0.86	0.78	0.67	0.53	0.74	0.55	0.51	0.44	0.41	0.40	0.16	0.21	0.07	0.10	-0.02	-0.02	-0.04	-0.038
Debt/Assets	0.54	0.52	0.51	0.49	0.47	0.43	0.41	0.43	0.40	0.38	0.36	0.36	0.35	0.31	0.32	0.29	0.28	0.25	0.24	0.23	0.229
Debt/EBITDA	2.91	2.50	2.41	2.65	2.66	2.72	3.10	3.12	3.10	2.90	2.15	1.86	1.66	1.79	1.73	1.58	1.31	1.00	0.89	0.79	0.792
Net Debt/EBITDA	2.20	1.79	1.83	1.88	1.88	1.75	1.65	2.15	1.82	1.70	1.23	1.05	0.99	0.43	0.61	0.18	0.24	-0.05	-0.04	-0.08	-0.082
Interest Coverage	4.69	5.69	6.00	4.91	4.53	4.25	3.35	3.28	3.24	3.48	5.41	6.63	7.67	7.99	8.17	8.89	10.87	13.85	15.95	18.29	18.285
Equity Multiplier	2.72	2.55	2.47	2.49	2.36	2.39	2.43	2.49	2.35	2.27	2.09	2.04	1.94	2.06	1.89	2.00	1.83	1.85	1.73	1.62	1.617
Cash Ratio	snapshot only																				1.369
Debt Service Coverage	snapshot only																				22.078
Cash to Debt	snapshot only																				1.103
FCF to Debt	snapshot only																				0.273
Defensive Interval	snapshot only																				754.1 days

Efficiency & Turnover

Metric	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Q4'26	Q1'27	Current
Asset Turnover	0.72	0.74	0.72	0.69	0.70	0.70	0.70	0.74	0.71	0.68	0.69	0.74	0.73	0.70	0.71	0.69	0.71	0.68	0.74	0.81	0.805
Inventory Turnover	4.82	4.96	5.00	4.78	4.86	5.02	4.64	4.65	4.52	3.96	4.82	4.77	4.59	4.55	4.49	4.47	4.10	4.01	3.98	4.49	4.494
Receivables Turnover	23.91	28.44	26.25	21.50	18.83	21.14	20.24	22.42	16.22	11.64	16.38	15.31	15.08	9.60	14.42	11.29	11.62	8.51	9.86	11.08	11.079
Payables Turnover	19.23	20.36	18.70	16.81	16.10	10.07	10.21	12.38	6.73	5.20	8.38	9.89	7.11	4.25	6.60	4.05	6.21	2.68	4.40	4.04	4.040
DSO	15	13	14	17	19	17	18	16	23	31	22	24	24	38	25	32	31	43	37	33	32.9 days
DIO	76	74	73	76	75	73	79	78	81	92	76	76	80	80	81	82	89	91	92	81	81.2 days
DPO	19	18	20	22	23	36	36	29	54	70	44	37	51	86	55	90	59	136	83	90	90.4 days
Cash Conversion Cycle	72	68	67	72	72	54	61	65	49	53	55	63	52	32	51	24	62	-2	46	24	23.8 days
Fixed Asset Turnover	snapshot only																				1.879
Operating Cycle	snapshot only																				114.2 days
Cash Velocity	snapshot only																				3.080
Capital Intensity	snapshot only																				1.284

Growth (YoY)

Metric	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Q4'26	Q1'27	Current
Revenue	19.5%	30.4%	19.5%	6.0%	1.6%	-0.1%	2.3%	9.1%	9.1%	3.6%	4.2%	5.1%	7.0%	12.1%	7.1%	4.0%	4.1%	8.1%	16.7%	28.9%	28.91%
Net Income	27.8%	17.1%	6.2%	81.3%	3.4%	-28.2%	-56.4%	-39.1%	-4.8%	11.3%	1.8%	1.9%	79.4%	83.0%	0.3%	-0.3%	29.2%	44.1%	74.8%	68.1%	68.07%
EPS	27.4%	16.8%	6.4%	78.7%	1.5%	-29.5%	-58.0%	-38.1%	5.2%	22.5%	2.1%	2.2%	83.2%	90.3%	2.4%	2.4%	36.1%	50.2%	83.8%	76.1%	76.13%
FCF	6.3%	60.9%	-77.6%	-2.8%	-8.5%	-17.0%	8.9%	70.1%	57.1%	-17.8%	-1.1%	-74.5%	-93.0%	1.2%	9.4%	8.3%	30.5%	34.1%	89.7%	-59.7%	-59.66%
EBITDA	1.0%	1.7%	82.0%	24.7%	2.7%	-14.0%	-29.5%	-23.9%	-22.9%	-16.0%	27.9%	50.8%	66.8%	52.2%	17.6%	9.2%	16.7%	53.8%	66.0%	68.1%	68.08%
Op. Income	4.4%	10.4%	1.7%	40.2%	1.1%	-22.2%	-46.3%	-40.5%	-40.3%	-31.8%	53.0%	91.5%	1.2%	1.1%	27.1%	14.8%	19.5%	48.3%	69.1%	73.8%	73.79%
OCF Growth	snapshot only																				-47.87%
Asset Growth	snapshot only																				7.09%
Equity Growth	snapshot only																				32.27%
Debt Growth	snapshot only																				-15.58%
Shares Change	snapshot only																				-4.58%

Growth (CAGR)

Metric	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Q4'26	Q1'27	Current
Revenue 3Y	8.8%	8.5%	7.8%	4.3%	2.2%	2.0%	4.5%	7.6%	9.8%	10.5%	8.4%	6.7%	5.9%	5.1%	4.6%	6.1%	6.7%	7.9%	9.2%	12.1%	12.12%
Revenue 5Y	8.1%	9.1%	7.7%	6.8%	7.6%	8.4%	9.3%	9.0%	7.4%	5.7%	5.9%	5.4%	4.5%	4.3%	5.0%	6.4%	8.1%	10.3%	9.8%	10.3%	10.27%
EPS 3Y	39.3%	30.6%	35.3%	9.3%	3.7%	0.3%	1.1%	30.1%	2.1%	—	1.1%	52.3%	25.1%	18.0%	10.0%	26.5%	37.9%	51.8%	80.0%	79.3%	79.29%
EPS 5Y	37.6%	47.3%	42.5%	33.9%	41.2%	38.2%	62.0%	46.5%	23.6%	14.0%	26.4%	20.9%	16.5%	18.6%	26.8%	48.4%	1.4%	—	78.3%	44.8%	44.84%
Net Income 3Y	47.3%	37.9%	39.1%	13.5%	7.9%	4.4%	2.2%	30.6%	2.1%	—	1.1%	47.7%	20.9%	13.5%	6.6%	21.0%	30.2%	43.1%	69.3%	69.8%	69.79%
Net Income 5Y	42.4%	52.4%	46.5%	38.5%	46.1%	43.1%	67.6%	51.0%	25.8%	15.9%	26.6%	21.0%	16.5%	18.3%	24.3%	45.3%	1.3%	—	72.6%	40.1%	40.11%
EBITDA 3Y	37.8%	34.9%	35.2%	16.6%	6.7%	1.0%	0.9%	8.7%	17.3%	25.2%	18.0%	12.7%	9.7%	3.2%	2.0%	7.8%	14.5%	25.3%	35.7%	40.4%	40.42%
EBITDA 5Y	23.6%	28.2%	25.4%	22.8%	25.3%	23.2%	22.5%	21.2%	15.7%	12.2%	17.4%	12.7%	9.3%	5.7%	9.1%	16.1%	25.7%	35.7%	26.2%	21.3%	21.31%
Gross Profit 3Y	11.1%	11.3%	20.0%	13.6%	11.1%	11.6%	19.7%	29.2%	40.4%	44.3%	23.8%	17.6%	12.4%	8.3%	8.4%	11.7%	14.1%	18.8%	14.0%	16.4%	16.37%
Gross Profit 5Y	10.6%	13.2%	12.0%	11.0%	11.8%	12.0%	15.9%	15.2%	12.9%	11.3%	14.5%	13.7%	13.2%	13.2%	14.0%	19.7%	26.3%	31.1%	22.9%	19.3%	19.25%
Op. Income 3Y	49.1%	43.1%	45.1%	20.2%	8.0%	1.7%	1.4%	18.5%	48.4%	82.1%	30.9%	16.9%	9.5%	3.6%	1.4%	9.4%	15.8%	28.5%	48.7%	56.3%	56.35%
Op. Income 5Y	36.3%	44.8%	35.7%	31.9%	38.1%	32.7%	32.5%	28.0%	14.9%	9.2%	20.2%	14.6%	10.4%	8.5%	15.2%	29.6%	53.4%	79.8%	37.0%	26.1%	26.09%
FCF 3Y	-9.7%	-2.4%	-31.8%	7.3%	-12.8%	-1.3%	28.0%	13.2%	—	—	—	-25.0%	-53.4%	14.1%	91.2%	59.0%	51.5%	33.9%	10.1%	-1.6%	-1.56%
FCF 5Y	26.5%	37.9%	-12.5%	11.5%	40.3%	26.0%	29.1%	12.2%	1.2%	-8.7%	—	-11.7%	-40.7%	11.5%	8.1%	27.9%	—	—	24.4%	9.6%	9.55%
OCF 3Y	10.2%	12.0%	4.9%	19.1%	2.9%	7.4%	27.7%	9.0%	52.0%	27.1%	-17.6%	-1.3%	-10.0%	12.4%	18.6%	24.9%	20.9%	14.8%	7.2%	2.1%	2.11%
OCF 5Y	21.5%	22.6%	12.9%	18.6%	27.4%	24.2%	27.1%	16.4%	10.9%	4.4%	-4.6%	4.4%	-7.1%	11.6%	12.9%	21.5%	41.5%	29.0%	13.9%	5.9%	5.86%
Assets 3Y	30.6%	28.6%	27.3%	3.9%	3.4%	5.3%	6.3%	2.2%	5.1%	4.6%	3.8%	4.1%	5.6%	9.5%	6.9%	7.8%	6.7%	8.3%	7.6%	9.9%	9.94%
Assets 5Y	18.3%	19.1%	18.7%	19.7%	21.1%	22.9%	22.4%	20.2%	20.7%	19.7%	18.4%	4.3%	3.7%	6.2%	5.4%	5.8%	5.9%	7.3%	6.8%	6.6%	6.57%
Equity 3Y	10.9%	12.0%	13.4%	11.6%	11.4%	11.6%	12.6%	8.7%	12.6%	13.8%	15.5%	13.6%	18.4%	17.5%	16.8%	16.0%	16.4%	18.0%	20.6%	26.9%	26.91%
Book Value 3Y	4.9%	6.0%	10.3%	7.4%	7.0%	7.2%	11.3%	8.3%	15.1%	16.1%	19.0%	17.1%	22.5%	22.2%	20.6%	21.3%	23.3%	25.2%	28.1%	34.0%	34.02%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Q4'26	Q1'27	Current
Revenue Stability	0.76	0.63	0.84	0.95	0.74	0.65	0.88	1.00	0.93	0.75	0.89	0.95	0.88	0.79	0.98	0.99	0.99	0.99	0.95	0.82	0.819
Earnings Stability	0.33	0.31	0.50	0.60	0.46	0.32	0.33	0.41	0.39	0.24	0.44	0.49	0.54	0.48	0.59	0.80	0.88	0.81	0.76	0.82	0.817
Margin Stability	0.80	0.77	0.85	0.84	0.79	0.77	0.81	0.80	0.76	0.74	0.79	0.84	0.84	0.82	0.84	0.79	0.73	0.71	0.81	0.86	0.861
Rev. Growth Consistency	0.50	0.50	0.50	1.00	1.00	0.00	1.00	1.00	1.00	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.50	0.50	0.50	1.00	1.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	0.00	1.00	1.00	1.00	0.50	0.500
FCF Positive Streak	0	0	1	1	1	1	1	1	1	1	0	1	1	1	0	1	1	1	1	1	1
Earnings Persistence	0.50	0.20	0.50	0.50	0.99	0.50	0.50	0.84	0.98	0.95	0.50	0.50	0.50	0.50	1.00	1.00	0.88	0.82	0.50	0.50	0.500
Earnings Smoothness	0.00	—	0.00	0.42	0.97	0.67	0.21	0.51	0.95	0.89	0.06	0.02	0.43	0.41	1.00	1.00	0.75	0.64	0.46	0.49	0.492
ROE Trend	0.11	0.16	0.17	0.10	0.06	0.03	-0.05	-0.04	-0.04	-0.04	0.05	0.10	0.06	0.07	0.03	0.03	0.05	0.07	0.06	0.04	0.041
Gross Margin Trend	0.12	0.15	0.11	0.10	0.09	0.07	0.10	0.08	0.07	0.09	0.00	0.03	0.03	0.01	0.01	0.02	0.02	0.05	0.07	0.04	0.040
FCF Margin Trend	0.03	0.06	-0.09	-0.02	0.05	0.04	0.13	0.04	0.03	-0.03	-0.12	-0.07	-0.09	0.06	0.03	0.18	0.17	0.07	0.14	-0.06	-0.062
Sustainable Growth Rate	20.9%	25.9%	27.2%	19.7%	18.5%	15.8%	10.3%	11.4%	15.4%	15.5%	24.7%	28.5%	23.8%	24.4%	21.0%	23.0%	25.4%	28.4%	29.8%	31.0%	31.03%
Internal Growth Rate	8.0%	10.5%	11.4%	8.3%	7.9%	6.9%	4.4%	4.8%	7.0%	7.1%	12.3%	14.7%	12.6%	12.8%	11.8%	12.9%	15.6%	17.1%	19.8%	21.1%	21.11%

Cash Flow Quality

Metric	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Q4'26	Q1'27	Current
OCF/Net Income	1.84	1.62	1.06	1.96	2.04	2.30	4.64	3.07	2.34	1.80	0.60	0.81	0.76	1.58	1.47	2.16	1.63	1.18	1.18	0.67	0.669
FCF/OCF	0.47	0.54	0.13	0.35	0.38	0.44	0.69	0.62	0.54	0.42	-0.16	0.21	0.07	0.57	0.55	0.72	0.74	0.71	0.75	0.56	0.555
FCF/Net Income	snapshot only																				0.371
OCF/EBITDA	snapshot only																				0.389
CapEx/Revenue	10.0%	9.5%	13.0%	14.3%	13.3%	11.7%	8.7%	7.3%	9.8%	10.3%	11.2%	11.1%	10.9%	11.0%	9.8%	10.1%	8.1%	7.5%	6.7%	6.4%	6.44%
CapEx/Depreciation	snapshot only																				1.008
Accruals Ratio	-0.06	-0.06	-0.01	-0.07	-0.08	-0.08	-0.15	-0.10	-0.09	-0.05	0.04	0.02	0.03	-0.07	-0.05	-0.13	-0.09	-0.03	-0.03	0.06	0.058
Sloan Accruals	snapshot only																				0.076
Cash Flow Adequacy	snapshot only																				2.249
Earnings Quality Score	snapshot only																				0.500

Dividends & Buybacks

Metric	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Q4'26	Q1'27	Current
Dividend Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Dividend/Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Payout Ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
FCF Payout Ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Payout Ratio	0.2%	0.2%	1.6%	2.2%	2.2%	3.3%	1.4%	1.1%	72.0%	67.6%	40.4%	3.5%	10.9%	11.0%	18.0%	39.0%	34.8%	31.6%	25.0%	12.3%	12.27%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.2%	0.3%	0.3%	0.4%	0.1%	8.6%	10.7%	9.3%	8.8%	0.8%	1.6%	1.3%	2.3%	5.0%	3.7%	3.2%	2.1%	1.0%	0.96%
Net Buyback Yield	0.0%	0.0%	0.2%	0.3%	0.3%	0.4%	0.1%	8.6%	10.7%	9.3%	8.8%	0.8%	1.6%	1.3%	2.3%	5.0%	3.7%	3.2%	2.1%	1.0%	0.96%
Total Shareholder Return	0.0%	0.0%	0.2%	0.3%	0.3%	0.4%	0.1%	8.6%	10.7%	9.3%	8.8%	0.8%	1.6%	1.3%	2.3%	5.0%	3.7%	3.2%	2.1%	1.0%	0.96%

DuPont Factors

Metric	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Q4'26	Q1'27	Current
Tax Burden (NI/EBT)	0.59	0.63	0.67	0.71	0.73	0.73	0.69	0.73	0.71	0.71	0.75	0.74	0.75	0.75	0.75	0.78	0.75	0.75	0.75	0.73	0.731
Interest Burden (EBT/EBIT)	0.95	0.96	0.96	0.81	0.78	0.77	0.71	0.75	1.21	1.21	1.27	1.20	0.96	1.03	0.94	0.95	0.96	0.94	0.95	0.96	0.963
EBIT Margin	0.18	0.21	0.22	0.19	0.18	0.16	0.12	0.11	0.11	0.11	0.17	0.19	0.21	0.21	0.21	0.23	0.26	0.30	0.31	0.31	0.308
Asset Turnover	0.72	0.74	0.72	0.69	0.70	0.70	0.70	0.74	0.71	0.68	0.69	0.74	0.73	0.70	0.71	0.69	0.71	0.68	0.74	0.81	0.805
Equity Multiplier	2.81	2.73	2.66	2.56	2.52	2.46	2.45	2.49	2.36	2.33	2.25	2.23	2.12	2.15	1.98	2.02	1.88	1.94	1.80	1.78	1.780

Per Share

Metric	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Q4'26	Q1'27	Current
EPS (Diluted TTM)	$0.10	$0.12	$0.14	$0.10	$0.10	$0.09	$0.06	$0.06	$0.10	$0.11	$0.18	$0.20	$0.19	$0.20	$0.19	$0.21	$0.25	$0.31	$0.34	$0.37	$0.37
Book Value/Share	$0.47	$0.51	$0.55	$0.55	$0.58	$0.61	$0.61	$0.56	$0.68	$0.72	$0.79	$0.82	$0.87	$0.93	$0.97	$0.97	$1.09	$1.19	$1.28	$1.35	$1.35
Tangible Book/Share	$0.37	$0.40	$0.44	$0.44	$0.47	$0.49	$0.49	$0.44	$0.55	$0.58	$0.64	$0.66	$0.73	$0.79	$0.83	$0.82	$0.92	$1.02	$1.12	$1.17	$1.17
Revenue/Share	$0.93	$0.97	$0.99	$0.92	$0.92	$0.95	$0.98	$1.02	$1.11	$1.09	$1.14	$1.18	$1.22	$1.27	$1.25	$1.26	$1.33	$1.43	$1.53	$1.70	$1.70
FCF/Share	$0.08	$0.11	$0.02	$0.07	$0.07	$0.09	$0.19	$0.12	$0.13	$0.08	$-0.02	$0.03	$0.01	$0.18	$0.15	$0.32	$0.31	$0.26	$0.30	$0.14	$0.14
OCF/Share	$0.18	$0.20	$0.15	$0.20	$0.20	$0.20	$0.27	$0.20	$0.24	$0.19	$0.11	$0.17	$0.14	$0.32	$0.27	$0.45	$0.41	$0.36	$0.40	$0.25	$0.25
Cash/Share	$0.17	$0.19	$0.17	$0.19	$0.19	$0.22	$0.29	$0.19	$0.26	$0.26	$0.26	$0.26	$0.24	$0.46	$0.37	$0.50	$0.46	$0.57	$0.55	$0.55	$0.55
EBITDA/Share	$0.24	$0.27	$0.29	$0.25	$0.24	$0.23	$0.20	$0.19	$0.21	$0.21	$0.28	$0.32	$0.35	$0.34	$0.34	$0.36	$0.43	$0.54	$0.59	$0.63	$0.63
Debt/Share	$0.70	$0.68	$0.70	$0.66	$0.64	$0.63	$0.61	$0.61	$0.64	$0.62	$0.60	$0.60	$0.58	$0.60	$0.58	$0.57	$0.56	$0.54	$0.52	$0.50	$0.50
Net Debt/Share	$0.53	$0.49	$0.53	$0.47	$0.46	$0.40	$0.32	$0.42	$0.37	$0.36	$0.34	$0.34	$0.35	$0.15	$0.21	$0.07	$0.10	$-0.03	$-0.03	$-0.05	$-0.05

Academic Models

Metric	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Q4'26	Q1'27	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	6.174
Altman Z-Prime	snapshot only																				11.421
Piotroski F-Score	6	7	8	5	4	4	5	6	7	8	7	8	8	8	8	6	8	9	9	7	7
Beneish M-Score	-2.20	-2.61	-1.46	-2.42	-2.71	-2.04	-3.62	-2.60	-2.63	-2.72	-1.34	-2.00	-2.42	-2.52	-2.83	-3.25	-2.33	-2.19	-2.04	-1.62	-1.621
Ohlson O-Score	snapshot only																				-8.095
ROIC (Greenblatt)	snapshot only																				34.50%
Net-Net WC	snapshot only																				$0.18
EVA	snapshot only																				$14508201.59

Credit

Metric	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Q3'26	Q4'26	Q1'27	Current
Credit Rating	snapshot only																				AA+
Credit Score	55.12	59.50	62.49	54.66	55.84	54.42	57.72	54.55	55.03	56.51	58.29	65.70	72.37	71.61	75.86	81.77	88.11	88.92	94.90	91.21	91.206
Credit Grade	snapshot only																				2
Credit Trend	snapshot only																				9.433
Implied Spread (bps)	snapshot only																				65.000
Industry Credit Rank	snapshot only																				84
Sector Credit Rank	snapshot only																				83

BUKS OTC

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet