Also trades as: CEL.TA (TLV) · $vol 2M

$11.99

+0.00 (+0.00%)

OTC · Communication Services · Telecommunications Services · Tech Score Neutral · Power 54 · $2.0B mcap · 103M float · 0.0008% daily turnover · Short 38% of daily vol

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

Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

Analyst Recommendations

Strong Buy: 0Buy: 1Hold: 2Sell: 2Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$—

Analysts0

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 02, 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. CELJF receives an overall rating of A. Strongest factors: DCF (4/5), ROE (5/5), ROA (5/5). Areas of concern: D/E (2/5).

Rating Change History

Date	From	To
2026-10-02	A-	A
2026-06-29	None	ADDED
2026-06-29	EXISTED	None
2026-06-09	None	ADDED
2026-06-09	EXISTED	None
2026-05-26	None	ADDED
2026-05-16	EXISTED	None
2026-05-11	A-	A
2026-04-14	None	ADDED
2026-04-06	EXISTED	None

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.

★ ★ ★ ★ ★ — Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

—

Momentum

Safety

—

Cash Flow

Risk & Quality Signals

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

Altman Z-Score

—

Piotroski F-Score

6/9

✓ ✓ ✓ ✓ ✓ ✗ ✗ ✓ ✗

Beneish M-Score

-2.74

Unlikely Manipulator

Ohlson O-Score

-7.91

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

BBB+

Score: 63.8/100

Trend: Improving

Earnings Quality

75/100

OCF/NI: 1.65x

Accruals: -6.2%

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. CELJF scores 6/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. 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. CELJF's score of -2.74 falls below this threshold, suggesting earnings are unlikely to be manipulated. 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. CELJF'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. CELJF receives an estimated rating of BBB+ (score: 63.8/100), 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). CELJF's score of 75/100 is high — cash flows strongly support reported earnings.

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

9.79x

PEG

0.06x

P/S

1.43x

P/B

2.11x

P/FCF

—

P/OCF

—

EV/EBITDA

—

EV/Revenue

—

EV/EBIT

—

EV/FCF

—

Earnings Yield

—

FCF Yield

—

Shareholder Yield

—

Graham Number

$36.34

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 9.8x earnings, CELJF trades at a deep value multiple. Graham's intrinsic value formula yields $36.34 per share, suggesting a potential 203% margin of safety at 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

0.786

NI / EBT

Interest Burden

1.793

EBT / EBIT

EBIT Margin

0.103

EBIT / Rev

Asset Turnover

0.662

Rev / Assets

Equity Multiplier

2.319

Assets / Equity

ROE

22.2%

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. CELJF's ROE of 22.2% is driven by Asset Turnover (0.662), 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

$135.96

Price/Value

—

Margin of Safety

—

Premium

—

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with CELJF's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. CELJF actually compounded EPS at 61.4% 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. CELJF trades at a premium to its adjusted intrinsic value of $135.96, 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 9.8x.

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

$11.99

Median 1Y

$11.69

5th Pctile

$3.70

95th Pctile

$36.99

Ann. Volatility

67.5%

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

Workforce & Productivity

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

Employees

2,954

-9.5% YoY

Revenue / Employee

$1,244,414

Rev: $3,676,000,000

Profit / Employee

$-57,549

NI: $-170,000,000

SGA / Employee

$209,208

Avg labor cost proxy

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	Q3'21	Q4'21	Q1'22	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	Current
ROE	-2.0%	1.4%	2.5%	5.2%	6.5%	7.9%	8.5%	6.7%	7.1%	6.1%	4.4%	6.6%	6.5%	7.3%	9.4%	9.6%	10.0%	21.3%	21.9%	22.2%	22.22%
ROA	-0.6%	0.4%	0.7%	1.5%	1.9%	2.3%	2.6%	2.1%	2.3%	2.0%	1.4%	2.2%	2.3%	2.6%	3.5%	3.6%	4.1%	8.7%	9.2%	9.6%	9.58%
ROIC	2.2%	3.1%	3.7%	4.6%	5.2%	5.5%	5.6%	4.9%	5.0%	4.9%	4.0%	4.5%	4.6%	5.3%	6.3%	6.8%	7.0%	7.2%	7.6%	7.4%	7.44%
ROCE	2.0%	4.1%	4.7%	6.1%	6.8%	7.3%	8.1%	7.1%	8.0%	7.3%	6.3%	6.2%	6.4%	7.0%	8.8%	10.2%	10.5%	9.5%	10.4%	10.3%	10.26%
Gross Margin	29.1%	28.8%	28.3%	30.2%	22.9%	35.7%	30.1%	31.5%	32.2%	28.1%	29.6%	32.5%	32.2%	32.6%	31.4%	33.6%	36.9%	35.1%	36.8%	37.2%	37.18%
Operating Margin	5.8%	6.4%	6.9%	8.9%	14.6%	4.0%	8.5%	4.7%	9.9%	7.1%	4.1%	10.1%	9.9%	9.7%	9.9%	11.2%	11.2%	6.9%	10.6%	12.4%	12.39%
Net Margin	1.3%	2.0%	2.7%	3.6%	5.7%	2.3%	4.0%	0.5%	4.7%	2.9%	0.6%	5.0%	5.0%	5.0%	5.4%	6.1%	7.3%	34.6%	7.1%	8.6%	8.64%
EBITDA Margin	28.0%	26.3%	26.9%	29.2%	43.6%	13.5%	29.0%	26.2%	29.9%	25.5%	24.2%	26.2%	31.5%	30.7%	31.4%	34.5%	34.0%	31.2%	32.5%	33.7%	33.71%
FCF Margin	13.0%	11.1%	11.2%	11.6%	12.1%	9.6%	10.1%	9.5%	9.4%	11.6%	11.4%	11.6%	12.0%	11.9%	12.6%	13.7%	14.3%	15.0%	17.6%	19.5%	19.52%
OCF Margin	26.9%	25.7%	25.6%	25.9%	29.6%	21.3%	23.4%	23.9%	21.1%	26.7%	25.6%	25.1%	25.8%	26.8%	27.5%	28.7%	23.9%	23.3%	24.5%	23.8%	23.80%
ROE 3Y Avg	snapshot only																				12.23%
ROE 5Y Avg	snapshot only																				9.64%
ROA 3Y Avg	snapshot only																				5.19%
ROIC 3Y Avg	snapshot only																				4.43%
ROIC Economic	snapshot only																				7.18%
Cash ROA	snapshot only																				15.85%
Cash ROIC	snapshot only																				21.86%
CROIC	snapshot only																				17.93%
NOPAT Margin	snapshot only																				8.10%
Pretax Margin	snapshot only																				18.40%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				26.15%
SBC / Revenue	snapshot only																				0.41%

Valuation

Metric	Q3'21	Q4'21	Q1'22	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	Current
P/E Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	9.794
P/S Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.428
P/B Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.114
P/FCF	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
P/OCF	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EV/EBITDA	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EV/Revenue	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EV/EBIT	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EV/FCF	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Earnings Yield	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF Yield	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
PEG Ratio	snapshot only																				0.062
Graham Number	snapshot only																				$36.34

Leverage & Solvency

Metric	Q3'21	Q4'21	Q1'22	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	Current
Current Ratio	1.05	1.05	0.95	0.97	1.05	1.05	0.96	0.97	0.81	0.83	0.75	0.77	0.65	0.75	0.67	0.70	0.68	0.78	0.66	0.65	0.647
Quick Ratio	1.00	1.00	0.90	0.90	0.99	0.98	0.89	0.91	0.76	0.77	0.68	0.71	0.60	0.68	0.60	0.65	0.62	0.73	0.62	0.59	0.585
Debt/Equity	1.78	1.78	1.75	1.75	1.77	1.72	1.59	1.57	1.35	1.32	1.31	1.30	1.10	1.08	0.97	0.95	0.83	0.78	0.71	0.69	0.687
Net Debt/Equity	1.45	1.44	1.42	1.39	1.43	1.35	1.34	1.31	1.17	1.10	1.10	1.05	1.02	0.93	0.89	0.82	0.77	0.61	0.59	0.60	0.599
Debt/Assets	0.53	0.52	0.52	0.52	0.52	0.52	0.50	0.50	0.46	0.45	0.45	0.45	0.42	0.41	0.39	0.39	0.36	0.34	0.31	0.31	0.311
Debt/EBITDA	3.36	3.11	3.10	3.03	3.04	2.99	2.76	2.83	2.44	2.46	2.53	2.55	2.20	2.12	1.85	1.75	1.58	1.58	1.40	1.42	1.423
Net Debt/EBITDA	2.75	2.52	2.52	2.41	2.46	2.35	2.34	2.35	2.11	2.05	2.12	2.07	2.03	1.83	1.69	1.52	1.47	1.24	1.17	1.24	1.241
Interest Coverage	0.64	1.21	1.37	1.78	2.02	2.69	2.71	2.50	2.68	2.29	2.11	2.20	2.24	2.35	3.01	3.67	3.74	3.34	3.47	3.99	3.986
Equity Multiplier	3.36	3.42	3.39	3.38	3.38	3.33	3.19	3.18	2.93	2.93	2.94	2.86	2.65	2.65	2.51	2.44	2.31	2.29	2.28	2.20	2.205
Cash Ratio	snapshot only																				0.119
Debt Service Coverage	snapshot only																				12.764
Cash to Debt	snapshot only																				0.128
FCF to Debt	snapshot only																				0.418
Defensive Interval	snapshot only																				408.5 days

Efficiency & Turnover

Metric	Q3'21	Q4'21	Q1'22	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	Current
Asset Turnover	0.61	0.60	0.60	0.61	0.59	0.75	0.75	0.75	0.82	0.65	0.66	0.66	0.70	0.68	0.68	0.67	0.69	0.65	0.66	0.66	0.662
Inventory Turnover	35.32	36.81	26.82	23.85	28.62	33.94	28.52	25.30	35.84	26.48	21.00	24.94	31.74	23.05	20.27	27.34	27.92	22.01	22.62	23.18	23.180
Receivables Turnover	4.33	4.51	4.35	4.63	4.41	5.63	5.79	5.89	6.14	4.93	4.98	5.25	5.10	5.29	4.98	5.21	5.01	5.28	4.86	4.70	4.704
Payables Turnover	4.59	8.25	3.71	4.11	4.07	8.11	4.49	4.62	4.78	6.37	3.75	4.19	4.00	6.31	3.68	4.23	5.82	4.70	3.66	3.83	3.828
DSO	84	81	84	79	83	65	63	62	59	74	73	70	72	69	73	70	73	69	75	78	77.6 days
DIO	10	10	14	15	13	11	13	14	10	14	17	15	11	16	18	13	13	17	16	16	15.7 days
DPO	80	44	98	89	90	45	81	79	76	57	97	87	91	58	99	86	63	78	100	95	95.3 days
Cash Conversion Cycle	15	47	-1	5	6	31	-5	-3	-7	30	-7	-3	-8	27	-8	-3	23	8	-8	-2	-2.0 days
Fixed Asset Turnover	snapshot only																				1.978
Operating Cycle	snapshot only																				93.3 days
Cash Velocity	snapshot only																				16.720
Capital Intensity	snapshot only																				1.501

Growth (YoY)

Metric	Q3'21	Q4'21	Q1'22	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	Current
Revenue	10.4%	11.5%	8.0%	5.6%	-2.2%	23.3%	23.3%	21.4%	40.2%	-13.0%	-12.2%	-11.7%	-18.3%	1.3%	-0.8%	-2.7%	-4.3%	-4.8%	-6.5%	-4.8%	-4.82%
Net Income	79.0%	1.2%	1.4%	2.1%	4.4%	4.9%	2.6%	38.6%	17.8%	-15.7%	-43.7%	5.7%	-0.7%	29.1%	1.3%	58.8%	68.3%	2.2%	1.5%	1.6%	1.56%
EPS	78.3%	1.2%	1.4%	2.1%	4.2%	4.6%	2.6%	41.0%	21.5%	-13.4%	-46.8%	5.7%	-0.1%	28.8%	1.4%	57.1%	64.2%	2.1%	1.5%	1.5%	1.53%
FCF	21.5%	-8.1%	-1.1%	-3.6%	-8.8%	6.6%	10.6%	-0.8%	8.9%	5.4%	-0.4%	7.9%	3.9%	3.9%	9.0%	15.0%	14.7%	20.2%	30.8%	36.0%	36.01%
EBITDA	13.3%	23.9%	19.2%	20.2%	18.3%	9.9%	12.1%	4.4%	3.1%	0.5%	-4.8%	-1.6%	-2.1%	3.0%	12.3%	17.7%	16.2%	10.8%	3.1%	-2.2%	-2.21%
Op. Income	4.9%	10.1%	24.8%	3.6%	1.7%	73.2%	64.2%	14.3%	0.3%	-8.0%	-24.4%	3.9%	1.8%	12.3%	51.7%	26.9%	29.0%	11.1%	-5.7%	-3.4%	-3.40%
OCF Growth	snapshot only																				-21.00%
Asset Growth	snapshot only																				-1.12%
Equity Growth	snapshot only																				9.60%
Debt Growth	snapshot only																				-20.49%
Shares Change	snapshot only																				1.16%

Growth (CAGR)

Metric	Q3'21	Q4'21	Q1'22	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	Current
Revenue 3Y	2.2%	3.6%	3.8%	4.4%	1.9%	10.9%	11.4%	12.1%	14.8%	6.2%	5.3%	4.2%	3.8%	2.8%	2.4%	1.4%	3.1%	-5.7%	-6.7%	-6.5%	-6.47%
Revenue 5Y	-0.4%	0.4%	0.8%	1.5%	0.2%	5.5%	5.7%	5.9%	7.9%	3.6%	3.9%	4.1%	3.9%	3.7%	3.8%	3.9%	3.4%	2.9%	1.6%	1.0%	0.96%
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	84.6%	65.4%	32.8%	25.8%	52.0%	47.0%	61.4%	61.40%
EPS 5Y	—	-35.4%	-23.8%	-12.3%	-7.9%	-3.5%	2.5%	48.1%	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	85.7%	67.6%	32.5%	25.4%	52.3%	48.8%	62.6%	62.58%
Net Income 5Y	—	-28.8%	-16.0%	-2.7%	2.3%	7.3%	13.1%	63.5%	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	11.5%	17.0%	14.1%	12.1%	10.2%	8.9%	9.8%	9.5%	11.4%	11.0%	8.4%	7.3%	6.1%	4.4%	6.2%	6.5%	5.5%	4.7%	3.3%	4.2%	4.24%
EBITDA 5Y	2.8%	5.3%	6.3%	7.8%	7.9%	7.6%	8.5%	9.6%	11.1%	12.1%	9.7%	7.7%	6.2%	6.0%	7.2%	8.7%	9.5%	9.3%	8.1%	7.3%	7.29%
Gross Profit 3Y	-0.8%	3.4%	5.7%	7.5%	3.5%	17.1%	17.1%	19.5%	26.8%	15.2%	14.9%	12.0%	9.1%	7.5%	6.7%	5.1%	9.5%	-2.8%	-2.8%	-2.1%	-2.09%
Gross Profit 5Y	-5.5%	-3.0%	-1.5%	0.3%	-1.5%	5.8%	6.6%	7.6%	10.9%	5.4%	6.4%	7.0%	6.8%	7.5%	7.4%	8.4%	10.1%	10.6%	10.5%	9.2%	9.21%
Op. Income 3Y	4.9%	41.4%	82.8%	73.8%	83.7%	1.5%	1.3%	3.1%	—	—	2.2%	76.0%	39.6%	21.4%	23.5%	14.6%	9.6%	4.7%	2.6%	8.4%	8.40%
Op. Income 5Y	-18.5%	-7.6%	-3.4%	1.4%	3.7%	4.0%	6.7%	15.9%	25.2%	35.1%	49.9%	44.2%	44.6%	73.2%	67.6%	1.5%	—	—	1.1%	46.2%	46.23%
FCF 3Y	29.0%	36.9%	29.7%	21.6%	9.6%	0.3%	2.0%	1.6%	6.4%	1.1%	2.9%	1.0%	1.0%	5.3%	6.3%	7.2%	9.1%	9.6%	12.4%	19.1%	19.07%
FCF 5Y	2.8%	1.9%	18.2%	21.1%	19.2%	20.4%	8.7%	10.0%	16.4%	23.6%	19.2%	14.0%	8.3%	2.0%	2.9%	5.4%	7.5%	5.2%	9.2%	10.1%	10.05%
OCF 3Y	9.6%	11.0%	7.8%	7.1%	6.4%	1.3%	6.9%	8.5%	9.6%	5.7%	6.2%	4.1%	2.4%	4.3%	4.9%	4.9%	-4.0%	-2.8%	-5.2%	-6.6%	-6.60%
OCF 5Y	5.7%	6.1%	11.3%	9.4%	9.4%	6.8%	5.1%	8.0%	7.2%	8.8%	6.2%	5.0%	3.7%	2.9%	4.6%	5.7%	3.1%	-0.1%	1.2%	-0.2%	-0.24%
Assets 3Y	0.7%	-0.9%	-3.5%	-1.6%	0.3%	-0.8%	0.5%	0.4%	-1.2%	-2.6%	-2.1%	-1.2%	-0.3%	-0.3%	-1.5%	-2.3%	-3.8%	-2.6%	-3.3%	-3.1%	-3.14%
Assets 5Y	-0.1%	-0.3%	1.6%	1.2%	3.0%	2.8%	2.3%	1.5%	0.8%	-0.4%	-1.9%	-1.2%	-1.6%	-1.9%	-1.3%	-1.4%	-1.8%	-2.0%	-2.7%	-2.0%	-2.03%
Equity 3Y	4.8%	4.7%	5.6%	7.1%	8.0%	3.7%	4.9%	4.9%	5.0%	6.4%	6.3%	7.4%	8.0%	8.5%	8.8%	8.9%	9.2%	10.3%	8.0%	9.4%	9.38%
Book Value 3Y	-7.1%	-7.4%	-6.0%	-5.5%	-5.1%	-8.8%	1.2%	2.0%	5.6%	5.6%	6.3%	5.0%	7.5%	7.8%	7.4%	9.2%	9.6%	10.1%	6.7%	8.6%	8.58%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	Q3'21	Q4'21	Q1'22	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	Current
Revenue Stability	0.13	0.00	0.05	0.22	0.07	0.46	0.53	0.61	0.51	0.56	0.61	0.65	0.44	0.40	0.40	0.39	0.23	0.10	0.02	0.00	0.001
Earnings Stability	0.67	0.41	0.24	0.05	0.00	0.03	0.12	0.34	0.47	0.63	0.70	0.80	0.78	0.80	0.85	0.91	0.87	0.82	0.82	0.81	0.815
Margin Stability	0.87	0.88	0.89	0.91	0.92	0.89	0.89	0.90	0.89	0.90	0.89	0.90	0.90	0.92	0.93	0.92	0.87	0.87	0.85	0.86	0.863
Rev. Growth Consistency	0.50	0.50	1.00	1.00	0.00	1.00	1.00	1.00	0.50	0.00	0.00	0.00	0.00	0.50	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	1.00	0.00	0.50	0.50	1.00	0.50	1.00	1.00	1.00	1.000
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.50	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	0.94	0.83	0.98	1.00	0.88	0.50	0.50	0.50	0.50	0.50	0.50	0.500
Earnings Smoothness	—	—	—	—	—	0.00	0.00	0.68	0.84	0.83	0.44	0.94	0.99	0.75	0.21	0.55	0.49	0.00	0.13	0.12	0.124
ROE Trend	0.05	0.09	0.09	0.11	0.12	0.11	0.10	0.06	0.05	0.01	-0.01	0.01	-0.00	0.00	0.03	0.03	0.03	0.13	0.14	0.14	0.135
Gross Margin Trend	0.01	0.03	0.03	0.04	0.03	0.05	0.06	0.05	0.06	0.01	0.00	0.00	0.00	0.01	0.01	0.01	0.02	0.03	0.04	0.05	0.050
FCF Margin Trend	0.02	-0.02	-0.01	-0.01	-0.00	-0.03	-0.02	-0.03	-0.03	0.01	0.01	0.01	0.01	0.01	0.02	0.03	0.04	0.03	0.06	0.07	0.069
Sustainable Growth Rate	—	1.4%	2.5%	5.2%	6.5%	7.9%	8.5%	6.7%	7.1%	6.1%	4.4%	6.6%	6.5%	7.3%	9.4%	9.6%	10.0%	13.7%	14.3%	7.4%	7.43%
Internal Growth Rate	—	0.4%	0.7%	1.5%	2.0%	2.4%	2.6%	2.1%	2.3%	2.0%	1.5%	2.2%	2.4%	2.7%	3.6%	3.8%	4.2%	5.9%	6.4%	3.3%	3.31%

Cash Flow Quality

Metric	Q3'21	Q4'21	Q1'22	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	Current
OCF/Net Income	-28.32	38.96	22.00	10.74	8.98	6.77	6.84	8.68	7.61	8.75	11.63	7.63	7.65	6.91	5.39	5.33	4.03	1.76	1.77	1.65	1.645
FCF/OCF	0.48	0.43	0.44	0.45	0.41	0.45	0.43	0.40	0.45	0.43	0.45	0.46	0.46	0.44	0.46	0.48	0.60	0.64	0.72	0.82	0.820
FCF/Net Income	snapshot only																				1.350
OCF/EBITDA	snapshot only																				0.725
CapEx/Revenue	13.9%	14.6%	14.4%	14.3%	17.5%	11.7%	13.3%	14.4%	11.7%	15.1%	14.1%	13.6%	13.8%	14.9%	15.0%	15.0%	14.8%	13.6%	12.4%	9.7%	9.71%
CapEx/Depreciation	snapshot only																				0.430
Accruals Ratio	-0.17	-0.15	-0.15	-0.14	-0.15	-0.14	-0.15	-0.16	-0.15	-0.15	-0.15	-0.14	-0.16	-0.16	-0.15	-0.16	-0.12	-0.07	-0.07	-0.06	-0.062
Sloan Accruals	snapshot only																				-0.172
Cash Flow Adequacy	snapshot only																				1.231
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	Q3'21	Q4'21	Q1'22	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	Current
Dividend Yield	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	6.75%
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	$1.16	$1.16	$2.35	$2.38
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%	35.5%	34.7%	66.6%	66.56%
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%	31.2%	27.4%	49.3%	49.32%
Total 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%	35.5%	34.7%	66.6%	66.56%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0	0	0	0
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Buyback Yield	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total Shareholder Return	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

DuPont Factors

Metric	Q3'21	Q4'21	Q1'22	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	Current
Tax Burden (NI/EBT)	0.78	0.69	0.75	0.75	0.76	0.75	0.75	0.74	0.72	0.71	0.67	0.93	0.95	0.95	0.89	0.73	0.73	0.79	0.79	0.79	0.786
Interest Burden (EBT/EBIT)	-0.52	0.20	0.29	0.45	0.50	0.57	0.58	0.54	0.57	0.56	0.53	0.57	0.58	0.59	0.68	0.73	0.78	1.65	1.71	1.79	1.793
EBIT Margin	0.02	0.05	0.05	0.07	0.09	0.07	0.08	0.07	0.07	0.08	0.06	0.06	0.06	0.07	0.08	0.10	0.10	0.10	0.10	0.10	0.103
Asset Turnover	0.61	0.60	0.60	0.61	0.59	0.75	0.75	0.75	0.82	0.65	0.66	0.66	0.70	0.68	0.68	0.67	0.69	0.65	0.66	0.66	0.662
Equity Multiplier	3.44	3.61	3.57	3.52	3.37	3.37	3.28	3.28	3.15	3.12	3.06	3.01	2.78	2.78	2.71	2.64	2.47	2.46	2.39	2.32	2.319

Per Share

Metric	Q3'21	Q4'21	Q1'22	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	Current
EPS (Diluted TTM)	$-0.23	$0.16	$0.29	$0.60	$0.76	$0.93	$1.05	$0.84	$0.92	$0.81	$0.56	$0.89	$0.92	$1.04	$1.32	$1.40	$1.51	$3.27	$3.34	$3.53	$3.53
Book Value/Share	$11.71	$11.74	$11.86	$11.79	$11.99	$12.32	$13.02	$12.98	$13.42	$13.61	$13.01	$14.01	$14.54	$14.71	$14.68	$15.34	$15.78	$16.42	$15.83	$16.62	$16.68
Tangible Book/Share	$-1.45	$-1.27	$-1.13	$-0.84	$-0.58	$-0.29	$0.01	$0.10	$0.46	$0.71	$0.79	$1.24	$1.67	$2.06	$2.42	$2.89	$3.42	$4.35	$3.74	$4.46	$4.46
Revenue/Share	$24.63	$25.05	$25.03	$24.70	$22.91	$29.60	$30.73	$30.50	$33.14	$26.45	$25.49	$26.94	$27.21	$26.72	$25.80	$25.95	$25.38	$24.67	$24.11	$24.41	$24.70
FCF/Share	$3.20	$2.77	$2.81	$2.86	$2.77	$2.83	$3.10	$2.89	$3.12	$3.07	$2.91	$3.11	$3.25	$3.18	$3.24	$3.54	$3.64	$3.71	$4.24	$4.77	$4.80
OCF/Share	$6.62	$6.43	$6.41	$6.40	$6.78	$6.30	$7.20	$7.29	$6.99	$7.05	$6.51	$6.77	$7.01	$7.17	$7.11	$7.44	$6.06	$5.75	$5.91	$5.81	$6.85
Cash/Share	$3.82	$3.93	$3.89	$4.17	$4.07	$4.52	$3.22	$3.44	$2.42	$2.99	$2.75	$3.41	$1.22	$2.23	$1.23	$1.88	$0.88	$2.82	$1.81	$1.46	$1.47
EBITDA/Share	$6.20	$6.72	$6.70	$6.81	$6.97	$7.08	$7.49	$7.24	$7.41	$7.31	$6.74	$7.12	$7.30	$7.51	$7.72	$8.29	$8.27	$8.08	$7.97	$8.02	$8.02
Debt/Share	$20.83	$20.88	$20.78	$20.61	$21.19	$21.13	$20.70	$20.44	$18.09	$17.98	$17.02	$18.18	$16.03	$15.96	$14.29	$14.52	$13.06	$12.79	$11.16	$11.41	$11.41
Net Debt/Share	$17.02	$16.95	$16.90	$16.44	$17.12	$16.61	$17.48	$17.00	$15.67	$14.99	$14.27	$14.77	$14.81	$13.73	$13.06	$12.65	$12.17	$9.97	$9.35	$9.95	$9.95

Academic Models

Metric	Q3'21	Q4'21	Q1'22	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	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Piotroski F-Score	7	7	8	7	5	7	8	9	8	5	4	7	6	7	8	6	7	7	7	6	6
Beneish M-Score	-3.50	-2.83	-3.40	-3.32	-2.97	-2.54	-3.20	-3.23	-3.19	0.04	-3.17	-3.21	-3.22	-3.30	-3.24	-3.21	-3.12	-2.59	-2.93	-2.74	-2.740
Ohlson O-Score	snapshot only																				-7.907
ROIC (Greenblatt)	snapshot only																				31.20%
Net-Net WC	snapshot only																				$-12.11
EVA	snapshot only																				$-115740302.73

Credit

Metric	Q3'21	Q4'21	Q1'22	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	Current
Credit Rating	snapshot only																				BBB+
Credit Score	41.00	44.70	42.15	44.65	48.50	50.00	48.65	48.65	48.45	48.45	47.10	47.10	48.60	47.70	55.35	55.35	55.35	55.35	63.75	63.75	63.750
Credit Grade	snapshot only																				8
Credit Trend	snapshot only																				8.400
Implied Spread (bps)	snapshot only																				225.000

CELJF OTC

Analyst Insights

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

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet