$10.85

-0.04 (-0.37%)

Weekly Expected Move ±3.6%

$10 $10 $11 $11 $12

NASDAQ · Financial Services · Banks - Regional · Tech Score Sell · Power 46 · $2.4B mcap · 57M float · 10.01% daily turnover · Short 52% of daily vol

Credit Risk of going bust: not rated, financial company (lending is its business) Bonds: none of note held by US funds details ▾

Not rated: lending and leverage are a financial company's business, which the model misreads.
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.

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

NO EDGE

38.2 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 3.7% · 5Y Avg: 5.6%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale ★

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. CLBK has No discernible competitive edge (38.2/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. ROIC of 3.7% suggests modest returns relative to capital deployed.

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

$14

Low

$14

Avg Target

$14

High

Based on 3 analysts since Jul 30, 2026 earnings

Analyst Recommendations

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

Rating Summary

ConsensusBuy

Avg Target$14.00

Analysts3

Consensus Change History

Date	Field	From	To
2026-08-15	consensus	Hold	Buy

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-08-17	New Street	—	Initiated	$14	—	+18.2%	$11.85
2026-08-17	Capital One Financial	—	Initiated	$14	—	+18.2%	$11.85
2026-08-11	Piper Sandler	Manuel Navas	$17	$14	-3	+29.5%	$10.81
2025-11-24	Piper Sandler	—	Initiated	$17	—	+9.7%	$15.49

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.

C+

Oct 27, 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. CLBK receives an overall rating of C+. Areas of concern: ROE (2/5), ROA (2/5), D/E (2/5), P/E (1/5), P/B (2/5).

Rating Change History

Date	From	To
2026-10-12	B-	C+
2026-10-01	C+	B-
2026-08-07	B-	C+
2026-08-03	C+	B-
2026-07-27	C	C+
2026-07-25	C+	C
2026-04-22	B-	C+
2026-04-14	B	B-
2026-04-01	C+	B
2026-02-03	C	C+

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.

★ ★ ★ ★ ★ 50 Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

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. CLBK scores highest in Earnings Quality (91/100) and lowest in Profitability (34/100). An overall grade of A places CLBK 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-B Score

2.41

Grey Zone

Piotroski F-Score

8/9

✓ ✓ ✓ ✓ ✓ ✓ ✗ ✓ ✓

Beneish M-Score

-4.43

Unlikely Manipulator

Ohlson O-Score

-5.91

Bankruptcy prob: 0.3%

Low Risk

Credit Rating

BBB

Score: 55.8/100

Trend: Improving

Earnings Quality

100/100

OCF/NI: 1.35x

Accruals: -0.2%

The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. CLBK scores 2.41, placing it in the Grey Zone (safe > 3.0, distress < 1.5). Financial distress is possible and warrants monitoring. 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. CLBK scores 8/9, 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. CLBK's score of -4.43 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. CLBK's implied 0.3% 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. CLBK receives an estimated rating of BBB (score: 55.8/100), 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). CLBK's score of 100/100 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

41.66x

PEG

0.05x

P/S

4.81x

P/B

2.02x

P/FCF

31.20x

P/OCF

27.35x

EV/EBITDA

28.59x

EV/Revenue

4.51x

EV/EBIT

32.32x

EV/FCF

33.07x

Earnings Yield

2.71%

FCF Yield

3.21%

Shareholder Yield

0.65%

Graham Number

$5.60

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 41.7x earnings, CLBK is priced for high growth expectations. Graham's intrinsic value formula yields $5.60 per share, 94% 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

0.827

NI / EBT

Interest Burden

1.000

EBT / EBIT

EBIT Margin

0.139

EBIT / Rev

Asset Turnover

0.044

Rev / Assets

Equity Multiplier

9.889

Assets / Equity

ROE

5.0%

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. CLBK's ROE of 5.0% is driven by financial leverage (equity multiplier: 9.89x). Note: high leverage means ROE is amplified by debt rather than operational performance.

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

$10.03

Price/Value

0.96x

Margin of Safety

4.19%

Premium

-4.19%

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 CLBK's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. CLBK trades at a -4% premium to its adjusted intrinsic value of $10.03, 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 41.7x.

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

$10.85

Median 1Y

$11.04

5th Pctile

$6.61

95th Pctile

$18.46

Ann. Volatility

31.3%

Analyst Target

$14.00

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

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
Thomas J. Kemly President and Chief Executive Officer	$900,005	$683,840	$2,759,021
E. Thomas Allen, Jr SEVP, Chief Operating Officer	$505,000	$205,552	$1,254,850
Dennis E. Gibney SEVP, Chief Financial Officer	$445,500	$181,336	$882,556
Allyson Schlesinger SEVP, Head of Consumer Banking	$420,000	$170,968	$860,392
John Klimowich SEVP, Chief Risk Officer	$400,000	$162,827	$857,637

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

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	8.7%	8.8%	9.0%	8.3%	8.5%	8.1%	8.2%	6.0%	5.0%	3.4%	1.6%	1.8%	1.5%	-1.1%	-0.1%	0.6%	1.3%	4.6%	4.9%	5.0%	5.02%
ROA	1.0%	1.0%	1.0%	0.9%	0.9%	0.9%	0.9%	0.6%	0.5%	0.3%	0.2%	0.2%	0.2%	-0.1%	-0.0%	0.1%	0.1%	0.5%	0.5%	0.5%	0.51%
ROIC	-31.6%	-28.9%	-43.5%	-83.1%	38.1%	12.8%	7.3%	6.0%	4.5%	3.4%	1.6%	1.8%	1.7%	-1.1%	-0.2%	0.4%	1.1%	2.6%	2.6%	3.7%	3.71%
ROCE	6.7%	8.5%	8.3%	7.7%	6.8%	5.3%	4.1%	3.6%	2.6%	1.6%	0.7%	0.8%	0.7%	-0.7%	-0.1%	0.3%	0.5%	1.0%	0.6%	0.6%	0.58%
Gross Margin	87.9%	99.9%	90.2%	90.0%	86.2%	78.7%	68.1%	51.8%	51.2%	45.4%	38.2%	41.7%	40.2%	22.1%	46.3%	48.5%	54.5%	51.4%	51.3%	51.5%	51.47%
Operating Margin	38.4%	42.4%	36.4%	38.3%	31.8%	32.0%	24.6%	2.0%	11.1%	6.1%	-1.1%	3.9%	5.9%	-29.8%	10.0%	13.0%	9.0%	15.3%	15.3%	7.5%	7.52%
Net Margin	28.1%	30.9%	26.9%	28.4%	23.8%	23.0%	18.5%	1.7%	8.5%	5.4%	-1.0%	3.7%	5.0%	-23.6%	7.4%	9.7%	11.5%	12.0%	10.7%	11.8%	11.85%
EBITDA Margin	42.2%	46.2%	40.4%	42.5%	35.8%	35.6%	28.1%	5.8%	14.4%	9.0%	2.0%	6.9%	8.8%	-25.7%	13.0%	15.9%	10.0%	18.3%	18.6%	16.4%	16.38%
FCF Margin	32.4%	30.2%	-14.5%	31.6%	42.9%	39.7%	26.8%	23.6%	23.9%	7.8%	11.5%	7.6%	-7.5%	5.7%	1.9%	1.0%	13.7%	11.5%	12.6%	13.6%	13.63%
OCF Margin	34.0%	32.0%	-13.2%	33.0%	44.8%	41.9%	29.0%	25.6%	25.9%	9.6%	13.3%	9.3%	-5.8%	7.4%	3.8%	3.0%	15.6%	13.5%	14.4%	15.5%	15.55%
ROE 3Y Avg	snapshot only																				2.41%
ROE 5Y Avg	snapshot only																				4.31%
ROA 3Y Avg	snapshot only																				0.24%
ROIC 3Y Avg	snapshot only																				2.11%
ROIC Economic	snapshot only																				2.05%
Cash ROA	snapshot only																				0.64%
Cash ROIC	snapshot only																				5.92%
CROIC	snapshot only																				5.19%
NOPAT Margin	snapshot only																				9.75%
Pretax Margin	snapshot only																				13.95%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				18.03%
SBC / Revenue	snapshot only																				1.19%

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	9.64	10.61	11.05	12.02	11.73	12.11	10.29	12.69	14.12	24.60	48.84	36.06	48.77	-62.57	-432.63	108.56	46.65	13.77	31.59	36.89	41.656
P/S Ratio	2.73	3.16	3.28	3.44	3.21	3.07	2.38	2.11	1.82	2.09	1.80	1.47	1.62	1.61	1.51	1.45	1.48	1.41	3.47	4.25	4.807
P/B Ratio	0.84	0.90	0.98	0.98	1.00	0.99	0.84	0.78	0.72	0.85	0.76	0.66	0.73	0.67	0.63	0.60	0.61	0.61	1.51	1.79	2.021
P/FCF	8.44	10.48	-22.63	10.87	7.49	7.74	8.91	8.94	7.60	26.84	15.56	19.31	-21.74	28.18	77.45	143.94	10.85	12.18	27.48	31.20	31.199
P/OCF	8.04	9.89	—	10.41	7.17	7.34	8.23	8.24	7.04	21.81	13.54	15.82	—	21.88	39.27	48.97	9.50	10.42	24.18	27.35	27.354
EV/EBITDA	-3.42	-3.05	-1.70	-0.96	1.74	5.09	7.69	8.37	10.32	14.92	22.19	19.25	19.90	-552.79	61.83	39.24	35.32	21.39	34.30	28.59	28.592
EV/Revenue	-1.43	-1.36	-0.75	-0.41	0.71	1.95	2.70	2.19	2.15	2.11	1.73	1.53	1.34	1.65	1.62	2.01	1.95	3.07	5.37	4.51	4.508
EV/EBIT	-3.72	-3.34	-1.86	-1.06	1.93	5.67	8.62	9.76	12.44	19.54	38.23	31.46	35.65	-47.01	-283.88	102.43	67.95	25.86	40.91	32.32	32.320
EV/FCF	-4.42	-4.52	5.20	-1.30	1.66	4.91	10.08	9.26	9.00	27.20	14.96	20.14	-18.01	28.91	82.94	199.86	14.25	26.57	42.51	33.07	33.073
Earnings Yield	10.4%	9.4%	9.0%	8.3%	8.5%	8.3%	9.7%	7.9%	7.1%	4.1%	2.0%	2.8%	2.1%	-1.6%	-0.2%	0.9%	2.1%	7.3%	3.2%	2.7%	2.71%
FCF Yield	11.9%	9.5%	-4.4%	9.2%	13.4%	12.9%	11.2%	11.2%	13.2%	3.7%	6.4%	5.2%	-4.6%	3.5%	1.3%	0.7%	9.2%	8.2%	3.6%	3.2%	3.21%
PEG Ratio	snapshot only																				0.047
Price/Tangible Book	snapshot only																				1.991
EV/OCF	snapshot only																				28.997
EV/Gross Profit	snapshot only																				8.640
Acquirers Multiple	snapshot only																				38.201
Shareholder Yield	snapshot only																				0.65%
Graham Number	snapshot only																				$5.60

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	0.28	0.23	0.22	0.20	0.18	0.19	0.21	0.15	0.16	0.20	0.20	0.22	0.20	0.14	0.13	0.13	0.13	0.08	2312.41	435.71	435.706
Quick Ratio	0.28	0.23	0.22	0.20	0.18	0.19	0.21	0.15	0.16	0.20	0.20	0.22	0.20	0.14	0.13	0.13	0.13	0.08	2312.41	435.71	435.706
Debt/Equity	0.73	0.35	0.42	0.39	0.65	1.07	1.64	1.10	1.35	1.47	1.47	1.61	1.32	1.00	1.01	1.14	1.11	1.02	1.06	1.02	1.019
Net Debt/Equity	-1.27	-1.30	-1.20	-1.10	-0.78	-0.36	0.11	0.03	0.13	0.01	-0.03	0.03	-0.13	0.02	0.04	0.23	0.19	0.73	0.82	0.11	0.108
Debt/Assets	0.08	0.04	0.05	0.04	0.07	0.11	0.16	0.11	0.13	0.14	0.14	0.16	0.13	0.10	0.10	0.12	0.12	0.11	0.11	0.10	0.100
Debt/EBITDA	5.68	2.74	3.17	3.20	5.14	8.65	13.33	11.29	16.29	25.34	44.62	45.17	43.37	-798.67	92.51	53.72	49.06	16.27	15.60	15.32	15.321
Net Debt/EBITDA	-9.95	-10.14	-9.10	-8.98	-6.10	-2.92	0.90	0.30	1.60	0.20	-0.89	0.79	-4.13	-13.86	4.09	10.98	8.42	11.59	12.13	1.62	1.620
Interest Coverage	2.84	3.45	3.93	4.17	3.86	2.75	1.67	0.80	0.47	0.24	0.09	0.09	0.07	-0.06	-0.01	0.03	0.06	0.26	0.29	0.42	0.416
Equity Multiplier	8.92	8.55	8.95	9.08	9.72	9.88	10.24	9.86	10.25	10.23	10.25	10.28	9.90	9.70	9.64	9.58	9.51	9.49	9.38	10.18	10.176
Cash Ratio	snapshot only																				419.396
Debt Service Coverage	snapshot only																				0.470
Cash to Debt	snapshot only																				0.894
FCF to Debt	snapshot only																				0.056
Defensive Interval	snapshot only																				2028.7 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	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.04	0.04	0.04	0.04	0.05	0.05	0.04	0.044
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	10.67	10.68	10.92	10.84	11.03	10.92	11.60	11.97	11.87	11.62	11.49	12.23	12.34	11.37	10.97	11.20	11.13	12.40	12.16	12.08	12.076
Payables Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
DSO	34	34	33	34	33	33	31	30	31	31	32	30	30	32	33	33	33	29	30	30	30.2 days
DIO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DPO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	—
Cash Conversion Cycle	34	34	33	34	33	33	31	30	31	31	32	30	30	32	33	33	33	29	30	30	—
Fixed Asset Turnover	snapshot only																				6.092
Cash Velocity	snapshot only																				0.463
Capital Intensity	snapshot only																				24.136

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	-2.6%	-5.5%	-4.2%	-4.6%	1.4%	10.1%	18.4%	23.8%	24.7%	25.3%	20.8%	23.2%	21.8%	6.5%	3.9%	-1.2%	-3.8%	11.9%	11.1%	9.2%	9.15%
Net Income	77.0%	59.8%	27.2%	5.0%	-2.0%	-6.4%	-7.6%	-27.9%	-41.3%	-58.1%	-80.8%	-69.8%	-68.6%	-1.3%	-1.1%	-67.7%	-8.0%	5.4%	36.0%	8.4%	8.43%
EPS	90.7%	67.6%	29.9%	2.9%	-6.1%	-9.2%	-8.8%	-24.9%	-38.2%	-56.1%	-80.2%	-69.5%	-68.5%	-1.3%	-1.1%	-67.8%	-8.2%	5.5%	17.0%	3.3%	3.30%
FCF	8.6%	1.2%	-1.2%	-13.2%	34.4%	44.8%	3.2%	-7.4%	-30.5%	-75.5%	-47.9%	-60.3%	-1.4%	-21.8%	-82.5%	-86.9%	2.8%	1.3%	6.2%	13.8%	13.78%
EBITDA	72.4%	59.1%	28.2%	6.0%	-0.7%	-5.5%	-6.3%	-24.4%	-36.6%	-53.7%	-73.2%	-62.4%	-60.6%	-1.0%	-65.1%	-36.5%	-21.4%	54.8%	5.7%	2.4%	2.36%
Op. Income	82.8%	65.5%	29.8%	5.3%	-2.5%	-7.4%	-8.5%	-28.5%	-41.7%	-60.6%	-82.6%	-73.2%	-73.5%	-1.3%	-1.1%	-60.2%	-26.8%	4.8%	26.6%	5.6%	5.56%
OCF Growth	snapshot only																				4.74%
Asset Growth	snapshot only																				13.35%
Equity Growth	snapshot only																				6.74%
Debt Growth	snapshot only																				-4.25%
Shares Change	snapshot only																				1.19%

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	37.0%	17.4%	5.9%	4.4%	4.4%	5.2%	6.3%	6.2%	7.2%	9.2%	11.1%	13.3%	15.5%	13.7%	14.1%	14.6%	13.4%	14.3%	11.7%	9.9%	9.92%
Revenue 5Y	—	—	—	—	—	—	—	44.7%	26.6%	17.4%	11.2%	11.7%	11.6%	9.2%	8.5%	7.8%	7.6%	9.2%	9.6%	9.4%	9.43%
EPS 3Y	—	1.1%	56.0%	20.3%	17.4%	17.5%	23.2%	11.3%	3.4%	-12.6%	-38.3%	-38.3%	-43.3%	—	—	-58.1%	-43.7%	-14.2%	-32.2%	-25.0%	-24.96%
EPS 5Y	—	—	—	—	—	—	—	—	—	29.2%	-7.2%	-16.8%	-20.6%	—	—	-33.0%	-20.4%	-0.8%	-18.0%	-20.1%	-20.07%
Net Income 3Y	—	1.0%	52.3%	18.5%	16.1%	16.3%	22.0%	8.4%	0.6%	-14.4%	-39.1%	-38.9%	-43.5%	—	—	-58.7%	-44.7%	-15.6%	-12.8%	-2.7%	-2.74%
Net Income 5Y	—	—	—	—	—	—	—	—	—	26.9%	-8.9%	-18.4%	-22.0%	—	—	-34.1%	-21.7%	-2.1%	-4.9%	-7.0%	-6.98%
EBITDA 3Y	3.1%	87.5%	50.1%	21.1%	20.0%	19.6%	23.2%	10.3%	2.8%	-11.4%	-31.5%	-33.0%	-37.2%	—	-55.6%	-43.5%	-41.9%	-17.6%	-14.6%	-7.1%	-7.11%
EBITDA 5Y	—	—	—	—	—	—	—	—	1.1%	23.6%	-3.2%	-12.8%	-15.5%	—	-29.4%	-20.4%	-19.6%	-3.4%	-5.6%	-8.5%	-8.49%
Gross Profit 3Y	45.9%	27.1%	15.2%	14.3%	14.4%	13.4%	13.6%	8.8%	4.1%	-0.9%	-7.0%	-8.7%	-9.9%	-16.3%	-14.6%	-12.8%	-10.7%	-4.4%	-3.6%	-0.7%	-0.73%
Gross Profit 5Y	—	—	—	—	—	—	—	43.6%	22.9%	10.7%	1.9%	1.7%	0.6%	-3.7%	-2.4%	-2.2%	-1.1%	1.7%	0.6%	-0.6%	-0.55%
Op. Income 3Y	10.5%	91.1%	50.7%	19.5%	18.2%	18.0%	22.8%	9.0%	1.3%	-15.5%	-40.8%	-41.4%	-46.8%	—	—	-57.6%	-51.6%	-19.9%	-16.3%	-11.3%	-11.26%
Op. Income 5Y	—	—	—	—	—	—	—	—	2.9%	20.6%	-11.4%	-20.1%	-23.9%	—	—	-32.7%	-27.4%	-4.6%	-7.0%	-12.0%	-12.04%
FCF 3Y	51.3%	38.6%	—	1.4%	89.3%	8.9%	8.8%	-8.5%	0.5%	-8.6%	-38.9%	-31.7%	—	-34.8%	—	-63.7%	-22.5%	-24.3%	-13.0%	-8.5%	-8.48%
FCF 5Y	—	—	—	—	—	—	—	41.9%	26.5%	-1.1%	-1.0%	37.7%	—	-24.3%	-34.8%	-47.5%	-7.5%	6.2%	-22.0%	-9.2%	-9.24%
OCF 3Y	43.5%	28.7%	—	57.2%	53.4%	4.7%	5.7%	-8.7%	0.3%	-5.3%	-36.5%	-28.1%	—	-30.4%	—	-48.7%	-20.2%	-21.6%	-11.6%	-7.0%	-6.95%
OCF 5Y	—	—	—	—	—	—	—	38.0%	23.2%	-2.5%	-4.1%	10.8%	—	-23.1%	-27.8%	-36.0%	-6.5%	7.4%	-20.4%	-7.7%	-7.69%
Assets 3Y	11.9%	11.3%	10.7%	11.8%	12.3%	8.3%	8.5%	4.0%	5.2%	6.6%	5.6%	5.9%	5.1%	4.3%	4.7%	3.3%	2.7%	1.9%	1.2%	6.5%	6.47%
Assets 5Y	—	—	—	—	—	—	—	9.9%	9.5%	9.7%	9.3%	9.0%	8.6%	5.0%	5.0%	3.7%	4.1%	4.6%	4.0%	6.1%	6.07%
Equity 3Y	2.9%	3.5%	1.3%	2.1%	1.3%	2.4%	2.6%	-0.6%	-0.3%	0.9%	1.3%	0.4%	1.5%	0.0%	2.1%	1.4%	3.5%	3.3%	4.2%	5.4%	5.36%
Book Value 3Y	5.6%	6.1%	3.7%	3.7%	2.4%	3.4%	3.7%	2.1%	2.5%	3.1%	2.6%	1.4%	1.9%	0.6%	2.8%	3.0%	5.3%	5.0%	-19.0%	-18.7%	-18.71%
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	0.73	0.68	0.61	0.40	0.51	0.60	0.61	0.78	0.83	0.89	0.85	0.81	0.82	0.86	0.85	0.78	0.78	0.90	0.96	0.93	0.931
Earnings Stability	0.84	0.91	1.00	0.83	0.82	0.85	0.88	0.58	0.42	0.20	0.02	0.07	0.15	0.32	0.34	0.48	0.50	0.31	0.36	0.44	0.440
Margin Stability	0.88	0.86	0.85	0.84	0.85	0.86	0.86	0.86	0.84	0.80	0.77	0.75	0.71	0.66	0.65	0.66	0.67	0.68	0.68	0.68	0.681
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	1.00	1.00	0.50	0.500
Earn. Growth Consistency	0.50	1.00	1.00	1.00	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	0.50	0.50	0.50	0.500
FCF Positive Streak	1	1	0	1	1	1	0	1	1	1	1	1	0	1	1	1	0	1	1	1	1
Earnings Persistence	0.50	0.50	0.89	0.98	0.99	0.97	0.97	0.89	0.83	0.50	0.50	0.50	0.50	0.20	0.20	0.50	0.97	0.20	0.20	0.50	0.500
Earnings Smoothness	0.44	0.54	0.76	0.95	0.98	0.93	0.92	0.68	0.48	0.18	0.00	0.00	0.00	—	—	0.00	0.92	—	—	0.00	0.000
ROE Trend	0.03	0.03	0.03	0.02	0.02	0.01	0.00	-0.02	-0.03	-0.05	-0.07	-0.05	-0.05	-0.07	-0.05	-0.03	-0.02	0.03	0.04	0.04	0.037
Gross Margin Trend	0.18	0.21	0.20	0.17	0.14	0.04	-0.05	-0.17	-0.27	-0.35	-0.40	-0.37	-0.35	-0.33	-0.25	-0.17	-0.07	0.05	0.09	0.10	0.099
FCF Margin Trend	0.14	0.06	-0.62	-0.04	0.12	0.18	-0.01	-0.10	-0.14	-0.27	0.05	-0.20	-0.41	-0.18	-0.17	-0.15	0.05	0.05	0.06	0.09	0.093
Sustainable Growth Rate	8.7%	8.8%	9.0%	8.3%	8.5%	8.1%	8.2%	6.0%	5.0%	3.4%	1.6%	1.8%	1.5%	—	—	0.6%	1.3%	4.6%	4.9%	5.0%	5.02%
Internal Growth Rate	1.0%	1.0%	1.0%	0.9%	0.9%	0.9%	0.9%	0.6%	0.5%	0.3%	0.2%	0.2%	0.2%	—	—	0.1%	0.1%	0.5%	0.5%	0.5%	0.51%

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	1.20	1.07	-0.45	1.15	1.64	1.65	1.25	1.54	2.01	1.13	3.61	2.28	-1.74	-2.86	-11.02	2.22	4.91	1.32	1.31	1.35	1.349
FCF/OCF	0.95	0.94	1.10	0.96	0.96	0.95	0.92	0.92	0.93	0.81	0.87	0.82	1.29	0.78	0.51	0.34	0.88	0.86	0.88	0.88	0.877
FCF/Net Income	snapshot only																				1.182
OCF/EBITDA	snapshot only																				0.986
CapEx/Revenue	1.6%	1.8%	1.3%	1.4%	1.9%	2.1%	2.2%	2.0%	1.9%	1.8%	1.7%	1.7%	1.7%	1.6%	1.9%	2.0%	1.9%	1.9%	1.7%	1.9%	1.92%
CapEx/Depreciation	snapshot only																				1.053
Accruals Ratio	-0.00	-0.00	0.01	-0.00	-0.01	-0.01	-0.00	-0.00	-0.01	-0.00	-0.00	-0.00	0.00	-0.00	-0.00	-0.00	-0.01	-0.00	-0.00	-0.00	-0.002
Sloan Accruals	snapshot only																				0.716
Cash Flow Adequacy	snapshot only																				8.114
Earnings Quality Score	snapshot only																				1.000

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	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%	0.46%
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	$0.05
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%	0.00%
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%	0.00%
Total Payout Ratio	1.4%	1.2%	1.1%	1.2%	1.2%	1.1%	1.5%	1.8%	2.0%	2.2%	2.2%	93.0%	55.3%	—	—	13.0%	21.2%	26.6%	24.6%	23.8%	23.81%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	14.8%	11.1%	9.6%	9.8%	10.2%	9.4%	14.3%	14.3%	13.9%	9.1%	4.5%	2.6%	1.1%	0.9%	0.7%	0.1%	0.5%	1.9%	0.8%	0.6%	0.65%
Net Buyback Yield	14.8%	11.1%	9.6%	9.8%	10.2%	9.4%	14.3%	14.3%	13.9%	9.1%	4.5%	2.6%	1.1%	0.9%	0.7%	0.1%	0.5%	1.9%	0.8%	0.6%	0.64%
Total Shareholder Return	14.8%	11.1%	9.6%	9.8%	10.2%	9.4%	14.3%	14.3%	13.9%	9.1%	4.5%	2.6%	1.1%	0.9%	0.7%	0.1%	0.5%	1.9%	0.8%	0.6%	0.64%

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)	0.74	0.73	0.73	0.74	0.74	0.74	0.74	0.74	0.74	0.78	0.81	0.84	0.88	0.73	0.61	0.68	1.11	0.86	0.84	0.83	0.827
Interest Burden (EBT/EBIT)	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
EBIT Margin	0.38	0.41	0.41	0.39	0.37	0.34	0.31	0.22	0.17	0.11	0.05	0.05	0.04	-0.04	-0.01	0.02	0.03	0.12	0.13	0.14	0.139
Asset Turnover	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.04	0.04	0.04	0.04	0.05	0.05	0.04	0.044
Equity Multiplier	8.82	8.62	8.99	8.93	9.32	9.21	9.59	9.46	9.98	10.05	10.24	10.07	10.07	9.96	9.94	9.92	9.70	9.59	9.51	9.89	9.889

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)	$0.87	$0.89	$0.88	$0.82	$0.81	$0.81	$0.80	$0.62	$0.50	$0.35	$0.16	$0.19	$0.16	$-0.11	$-0.02	$0.06	$0.15	$0.51	$0.25	$0.26	$0.26
Book Value/Share	$10.01	$10.43	$9.95	$10.06	$9.58	$9.88	$9.88	$9.98	$9.87	$10.22	$10.20	$10.30	$10.60	$10.61	$10.81	$11.00	$11.18	$11.44	$5.26	$5.36	$5.37
Tangible Book/Share	$9.18	$9.55	$9.07	$8.85	$8.40	$8.71	$8.70	$8.76	$8.65	$9.01	$9.00	$9.10	$9.40	$9.42	$9.62	$9.82	$10.00	$10.26	$4.72	$4.83	$4.83
Revenue/Share	$3.06	$2.98	$2.97	$2.87	$2.97	$3.19	$3.47	$3.70	$3.91	$4.18	$4.33	$4.60	$4.77	$4.45	$4.50	$4.53	$4.58	$5.00	$2.28	$2.26	$2.26
FCF/Share	$0.99	$0.90	$-0.43	$0.91	$1.28	$1.27	$0.93	$0.87	$0.94	$0.32	$0.50	$0.35	$-0.36	$0.25	$0.09	$0.05	$0.63	$0.58	$0.29	$0.31	$0.31
OCF/Share	$1.04	$0.95	$-0.39	$0.95	$1.33	$1.33	$1.01	$0.95	$1.01	$0.40	$0.57	$0.43	$-0.28	$0.33	$0.17	$0.13	$0.71	$0.67	$0.33	$0.35	$0.35
Cash/Share	$20.04	$17.16	$16.15	$14.99	$13.71	$14.14	$15.14	$10.64	$11.98	$14.90	$15.34	$16.28	$15.28	$10.43	$10.40	$9.94	$10.26	$3.36	$1.24	$4.88	$4.89
EBITDA/Share	$1.28	$1.33	$1.32	$1.23	$1.22	$1.22	$1.22	$0.97	$0.82	$0.59	$0.34	$0.37	$0.32	$-0.01	$0.12	$0.23	$0.25	$0.72	$0.36	$0.36	$0.36
Debt/Share	$7.28	$3.65	$4.17	$3.93	$6.27	$10.57	$16.23	$10.93	$13.28	$15.01	$15.04	$16.57	$13.95	$10.61	$10.88	$12.49	$12.38	$11.67	$5.57	$5.46	$5.46
Net Debt/Share	$-12.76	$-13.51	$-11.98	$-11.05	$-7.44	$-3.57	$1.09	$0.29	$1.31	$0.12	$-0.30	$0.29	$-1.33	$0.18	$0.48	$2.55	$2.13	$8.31	$4.33	$0.58	$0.58

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-B Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.410
Altman Z-Prime	snapshot only																				1.110
Piotroski F-Score	8	7	5	5	4	4	4	5	5	6	6	6	4	4	5	5	5	7	7	8	8
Beneish M-Score	-2.67	-2.62	-2.46	-2.47	-2.36	-2.09	-1.99	-1.85	-1.88	-1.89	-1.89	-2.13	-2.17	-1.83	-2.55	-2.38	-2.46	-2.57	-2.67	-4.43	-4.432
Ohlson O-Score	snapshot only																				-5.912
ROIC (Greenblatt)	snapshot only																				5.80%
Net-Net WC	snapshot only																				$-44.11
EVA	snapshot only																				$-83312106.08

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	57.70	63.90	57.05	63.83	56.37	53.07	47.91	47.90	40.20	41.54	37.38	35.75	37.07	28.51	28.67	34.36	33.50	30.45	54.76	55.85	55.848
Credit Grade	snapshot only																				9
Credit Trend	snapshot only																				21.491
Implied Spread (bps)	snapshot only																				275.000
Industry Credit Rank	snapshot only																				46
Sector Credit Rank	snapshot only																				41

CLBK NASDAQ

Edge Score

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

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Sign in to InsiderStreet