Also trades as: CLDT-PA (NYSE) · $vol 0M

$14.56

+0.38 (+2.68%)

After Hours: $14.05 (-0.51, -3.47%)

Weekly Expected Move ±2.4%

$13 $14 $14 $14 $15

NYSE · Real Estate · REIT - Hotel & Motel · Tech Score Strong Buy · Power 72 · $660.3M mcap · 45M float · 0.794% daily turnover · Short 27% 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.

WEAK EDGE

46.9 / 100

NoneWeakNarrowWide

Primary source: Switching Costs · ROIC: 2.7% · 5Y Avg: 0.7%

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. CLDT shows a Weak competitive edge (46.9/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Switching Costs. ROIC of 2.7% 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

$15

Low

$15

Avg Target

$16

High

Based on 2 analysts since Aug 4, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 8Hold: 5Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$15.25

Analysts2

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-10-16	Stifel Nicolaus	Simon Yarmak	$14	$16	+2	+9.6%	$14.14
2026-08-04	Industrial Alliance Securities	Gaurav Mehta	$12	$15	+3	+11.3%	$13.48
2026-07-14	Stifel Nicolaus	Simon Yarmak	$13	$14	+1	+8.8%	$12.87
2026-06-12	BMO Capital	Ari Klein	Initiated	$12	—	-7.2%	$12.93
2026-06-05	Stifel Nicolaus	—	$11	$13	+2	+15.0%	$11.30
2026-05-08	Industrial Alliance Securities	—	Initiated	$12	—	+20.5%	$9.96
2026-04-15	Stifel Nicolaus	—	$10	$11	+1	+26.9%	$8.67
2026-03-04	Stifel Nicolaus	Simon Yarmak	$9	$10	+1	+20.8%	$8.28
2026-02-25	Stifel Nicolaus	Simon Yarmak	Initiated	$9	—	+20.1%	$7.29
2024-04-17	Barclays	Anthony Powell	Initiated	$12	—	+28.3%	$9.35
2022-04-22	Oppenheimer	—	Initiated	$19	—	+35.6%	$14.01

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 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. CLDT receives an overall rating of B. Strongest factors: DCF (4/5), D/E (4/5). Areas of concern: ROE (2/5), ROA (2/5), P/E (1/5).

Rating Change History

Date	From	To
2026-10-16	B-	B
2026-10-12	B	B-
2026-08-31	B-	B
2026-08-11	C+	B-
2026-08-04	B	C+
2026-06-02	B+	B
2026-05-11	B	B+
2026-05-07	A-	B
2026-04-30	B+	A-
2026-04-28	A-	B+

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.

★ ★ ★ ★ ★ 45 Grade B

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. CLDT scores highest in Earnings Quality (88/100) and lowest in Safety (15/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

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

Altman Z-Score

0.81

Distress Zone

Piotroski F-Score

6/9

✓ ✓ ✓ ✓ ✗ ✓ ✗ ✓ ✗

Beneish M-Score

139.46

Possible Manipulator

Ohlson O-Score

-7.69

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

BB-

Score: 35.5/100

Trend: Improving

Earnings Quality

75/100

OCF/NI: 6.37x

Accruals: -5.3%

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. CLDT scores 0.81, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. 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. CLDT 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. CLDT's score of 139.46 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. CLDT'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. CLDT receives an estimated rating of BB- (score: 35.5/100), 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). CLDT'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

123.33x

PEG

0.34x

P/S

2.26x

P/B

0.99x

P/FCF

10.44x

P/OCF

8.62x

EV/EBITDA

11.26x

EV/Revenue

3.60x

EV/EBIT

29.66x

EV/FCF

17.11x

Earnings Yield

1.82%

FCF Yield

9.58%

Shareholder Yield

6.81%

Graham Number

$8.85

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 123.3x earnings, CLDT is priced for high growth expectations. Graham's intrinsic value formula yields $8.85 per share, 60% 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

0.977

NI / EBT

Interest Burden

0.337

EBT / EBIT

EBIT Margin

0.121

EBIT / Rev

Asset Turnover

0.248

Rev / Assets

Equity Multiplier

1.646

Assets / Equity

ROE

1.6%

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. CLDT's ROE of 1.6% is driven by Asset Turnover (0.248), indicating efficient use of assets to generate revenue. A tax burden ratio of 0.98 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

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

$9.28

Price/Value

1.43x

Margin of Safety

-42.56%

Premium

42.56%

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 CLDT's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. CLDT trades at a 43% premium to its adjusted intrinsic value of $9.28, 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 123.3x.

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

$14.58

Median 1Y

$12.90

5th Pctile

$5.71

95th Pctile

$29.10

Ann. Volatility

50.1%

Analyst Target

$15.25

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
Jeffrey H. Fisher Chairman, President & Chief Executive Officer	$670,000	$2,854,168	$5,222,872
Dennis M. Craven Executive Vice President & Chief Operating Officer	$438,000	$1,400,170	$2,647,780
Jeremy Wegner & enior Vice President & Chief Financial Officer	$335,000	$861,639	$1,689,235

CEO Pay Ratio

2:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $5,222,872

Avg Employee Cost (SGA/emp): $3,164,375

Employees: 16

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

-5.9% YoY

Revenue / Employee

$18,442,188

Rev: $295,075,000

Profit / Employee

$940,813

NI: $15,053,000

SGA / Employee

$3,164,375

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	-1.4%	-2.5%	-4.1%	-1.6%	0.1%	1.2%	1.8%	1.8%	1.2%	0.3%	0.3%	-0.0%	-0.4%	0.5%	1.4%	1.2%	1.2%	2.0%	1.2%	1.6%	1.63%
ROA	-0.7%	-1.3%	-2.2%	-0.9%	0.0%	0.7%	1.0%	1.1%	0.7%	0.2%	0.2%	-0.0%	-0.2%	0.3%	0.9%	0.8%	0.7%	1.2%	0.7%	1.0%	0.99%
ROIC	-0.4%	-1.0%	-0.4%	0.7%	2.0%	2.9%	3.3%	3.3%	2.9%	2.4%	2.3%	1.7%	1.6%	2.9%	3.6%	3.5%	3.3%	3.2%	2.3%	2.7%	2.66%
ROCE	1.0%	0.8%	-0.1%	1.3%	2.4%	2.7%	3.1%	3.1%	2.6%	2.2%	2.2%	2.4%	2.1%	3.0%	3.0%	3.0%	2.4%	2.9%	2.8%	3.1%	3.06%
Gross Margin	35.0%	44.2%	43.2%	41.7%	43.5%	33.1%	30.6%	41.1%	37.8%	31.5%	30.7%	38.9%	36.9%	32.4%	30.4%	38.5%	36.7%	33.0%	-1.6%	40.7%	40.69%
Operating Margin	6.9%	-10.1%	-6.1%	19.9%	21.4%	6.7%	3.1%	18.3%	16.0%	-3.8%	1.4%	16.3%	14.3%	7.5%	12.1%	14.8%	12.7%	5.8%	2.3%	17.5%	17.54%
Net Margin	-2.1%	-19.6%	-17.3%	11.2%	13.8%	-2.9%	-7.2%	10.8%	8.4%	-12.4%	-7.6%	7.9%	4.9%	-2.3%	2.2%	6.7%	4.5%	6.8%	-6.4%	9.4%	9.35%
EBITDA Margin	27.6%	24.0%	21.4%	38.2%	38.1%	26.6%	22.7%	35.7%	33.1%	17.1%	24.5%	33.9%	31.6%	27.5%	23.6%	33.6%	30.9%	36.9%	24.4%	34.9%	34.87%
FCF Margin	5.7%	13.6%	16.2%	20.4%	21.7%	23.2%	25.1%	25.6%	27.2%	24.6%	25.0%	23.9%	28.5%	29.2%	28.5%	25.1%	18.3%	18.5%	21.7%	21.0%	21.02%
OCF Margin	6.4%	14.2%	16.2%	20.4%	21.7%	24.3%	26.2%	26.6%	28.2%	24.6%	25.2%	24.1%	22.6%	23.3%	22.4%	21.9%	21.4%	21.7%	24.9%	25.5%	25.47%
ROE 3Y Avg	snapshot only																				0.97%
ROE 5Y Avg	snapshot only																				0.63%
ROA 3Y Avg	snapshot only																				0.59%
ROIC 3Y Avg	snapshot only																				1.17%
ROIC Economic	snapshot only																				2.65%
Cash ROA	snapshot only																				6.22%
Cash ROIC	snapshot only																				6.71%
CROIC	snapshot only																				5.54%
NOPAT Margin	snapshot only																				10.10%
Pretax Margin	snapshot only																				4.09%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				7.36%
SBC / Revenue	snapshot only																				2.03%

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	-50.89	-32.76	-19.88	-36.07	678.18	55.35	32.49	29.29	45.25	184.59	204.79	-14143.90	-128.59	101.20	31.14	36.07	38.10	22.21	40.35	54.88	123.333
P/S Ratio	3.06	2.97	2.69	1.79	1.55	1.84	1.52	1.36	1.40	1.57	1.49	1.26	1.27	1.33	1.07	1.10	1.10	1.13	1.27	2.19	2.258
P/B Ratio	0.66	0.76	0.77	0.58	0.54	0.68	0.60	0.53	0.55	0.63	0.61	0.52	0.52	0.56	0.45	0.45	0.44	0.45	0.51	0.92	0.986
P/FCF	53.35	21.80	16.54	8.77	7.17	7.95	6.06	5.32	5.17	6.38	5.95	5.28	4.45	4.55	3.77	4.37	6.01	6.11	5.82	10.44	10.439
P/OCF	48.04	20.96	16.54	8.77	7.17	7.59	5.81	5.11	4.97	6.38	5.91	5.23	5.62	5.71	4.78	5.01	5.14	5.22	5.08	8.62	8.617
EV/EBITDA	16.10	17.89	22.18	12.86	10.13	10.61	9.48	8.96	9.35	10.67	10.17	9.82	9.73	8.79	7.72	7.62	7.71	7.15	8.66	11.26	11.256
EV/Revenue	6.18	5.66	5.30	3.71	3.24	3.42	3.04	2.82	2.81	2.97	2.87	2.73	2.66	2.61	2.28	2.23	2.24	2.24	2.73	3.60	3.597
EV/EBIT	79.51	112.28	-667.61	57.69	29.13	28.20	23.31	22.03	24.84	32.56	31.07	30.90	32.32	24.74	21.80	22.91	24.57	20.24	24.17	29.66	29.656
EV/FCF	107.65	41.61	32.62	18.15	14.97	14.77	12.13	11.04	10.34	12.10	11.47	11.40	9.32	8.95	8.00	8.90	12.25	12.07	12.56	17.11	17.110
Earnings Yield	-2.0%	-3.1%	-5.0%	-2.8%	0.1%	1.8%	3.1%	3.4%	2.2%	0.5%	0.5%	-0.0%	-0.8%	1.0%	3.2%	2.8%	2.6%	4.5%	2.5%	1.8%	1.82%
FCF Yield	1.9%	4.6%	6.0%	11.4%	13.9%	12.6%	16.5%	18.8%	19.4%	15.7%	16.8%	19.0%	22.5%	22.0%	26.6%	22.9%	16.7%	16.4%	17.2%	9.6%	9.58%
PEG Ratio	snapshot only																				0.343
Price/Tangible Book	snapshot only																				0.917
EV/OCF	snapshot only																				14.124
EV/Gross Profit	snapshot only																				12.641
Acquirers Multiple	snapshot only																				35.237
Shareholder Yield	snapshot only																				6.81%
Graham Number	snapshot only																				$8.85

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	1.00	0.33	1.18	1.19	1.38	1.49	1.26	1.51	2.31	2.71	2.74	0.19	0.83	0.23	0.21	0.21	0.67	1.06	0.59	0.37	0.375
Quick Ratio	1.00	0.33	1.18	1.19	1.38	1.49	1.26	1.51	2.31	2.71	2.74	0.19	0.83	0.23	0.21	0.21	0.67	1.06	0.59	0.37	0.375
Debt/Equity	0.70	0.71	0.77	0.65	0.62	0.62	0.63	0.62	0.64	0.65	0.66	0.61	0.60	0.56	0.53	0.49	0.48	0.48	0.61	0.60	0.601
Net Debt/Equity	0.68	0.69	0.75	0.62	0.59	0.59	0.60	0.58	0.55	0.56	0.56	0.60	0.57	0.54	0.51	0.47	0.46	0.44	0.60	0.59	0.586
Debt/Assets	0.40	0.40	0.42	0.38	0.36	0.37	0.37	0.36	0.37	0.38	0.38	0.36	0.35	0.34	0.33	0.31	0.30	0.31	0.36	0.35	0.352
Debt/EBITDA	8.40	8.81	11.27	6.89	5.49	5.18	4.97	4.98	5.45	5.83	5.71	5.40	5.31	4.54	4.29	4.07	4.08	3.89	4.79	4.51	4.506
Net Debt/EBITDA	8.12	8.51	10.94	6.65	5.27	4.90	4.74	4.65	4.68	5.04	4.89	5.28	5.09	4.32	4.09	3.88	3.93	3.53	4.64	4.39	4.388
Interest Coverage	1.02	0.84	-0.15	2.85	5.38	5.32	3.05	2.03	1.32	1.44	2.17	1.95	1.70	1.49	1.14	1.08	1.37	1.75	1.86	2.05	2.046
Equity Multiplier	1.76	1.77	1.83	1.71	1.69	1.69	1.70	1.70	1.73	1.73	1.74	1.70	1.69	1.65	1.62	1.58	1.58	1.58	1.72	1.71	1.710
Cash Ratio	snapshot only																				0.297
Debt Service Coverage	snapshot only																				5.390
Cash to Debt	snapshot only																				0.026
FCF to Debt	snapshot only																				0.146
Defensive Interval	snapshot only																				95.0 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	0.12	0.15	0.16	0.18	0.20	0.21	0.22	0.23	0.23	0.23	0.23	0.24	0.24	0.24	0.25	0.25	0.24	0.24	0.24	0.25	0.248
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	64.39	86.68	73.60	46.37	30.46	72.00	75.25	47.81	30.27	65.13	75.21	63.54	65.80	86.95	92.24	70.32	73.13	102.60	99.04	78.81	78.812
Payables Turnover	4.39	4.88	5.71	5.70	4.92	6.23	7.58	6.68	5.64	6.93	7.18	6.97	5.82	7.00	7.05	7.52	6.00	6.83	7.15	7.61	7.615
DSO	6	4	5	8	12	5	5	8	12	6	5	6	6	4	4	5	5	4	4	5	4.6 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	83	75	64	64	74	59	48	55	65	53	51	52	63	52	52	49	61	53	51	48	47.9 days
Cash Conversion Cycle	-77	-71	-59	-56	-62	-53	-43	-47	-53	-47	-46	-47	-57	-48	-48	-43	-56	-50	-47	-43	-43.3 days
Fixed Asset Turnover	snapshot only																				18.185
Cash Velocity	snapshot only																				26.579
Capital Intensity	snapshot only																				4.094

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	-2.2%	50.8%	1.0%	77.9%	59.9%	44.9%	36.2%	20.5%	9.9%	5.6%	1.4%	1.2%	1.7%	2.0%	1.8%	-0.9%	-3.8%	-7.0%	-7.4%	-3.1%	-3.14%
Net Income	85.9%	75.8%	33.1%	53.1%	1.1%	1.5%	1.5%	2.1%	13.9%	-73.0%	-84.3%	-1.0%	-1.3%	57.6%	3.8%	338.7%	3.8%	2.6%	-15.7%	27.5%	27.48%
EPS	86.4%	76.7%	35.0%	53.5%	1.1%	1.5%	1.5%	2.1%	13.9%	-73.1%	-84.3%	-1.0%	-1.3%	57.4%	3.8%	334.9%	3.8%	2.6%	-12.6%	26.4%	26.36%
FCF	1.7%	2.4%	2.2%	8.0%	5.0%	1.5%	1.1%	50.6%	38.0%	12.0%	1.2%	-5.3%	6.8%	21.1%	15.7%	4.0%	-38.3%	-40.9%	-29.3%	-18.9%	-18.87%
EBITDA	2.2%	2.0%	58.3%	43.2%	33.4%	47.7%	83.1%	31.6%	3.3%	-8.8%	-10.8%	-10.8%	-7.5%	8.8%	6.3%	4.7%	2.3%	-2.0%	-1.0%	5.5%	5.49%
Op. Income	83.3%	58.7%	81.2%	1.5%	5.0%	3.1%	6.9%	2.5%	39.3%	-21.5%	-34.2%	-36.2%	-31.4%	16.1%	47.3%	46.5%	44.2%	2.4%	-32.9%	-19.7%	-19.69%
OCF Growth	snapshot only																				12.88%
Asset Growth	snapshot only																				3.33%
Equity Growth	snapshot only																				-4.30%
Debt Growth	snapshot only																				16.82%
Shares Change	snapshot only																				0.88%
Dividend Growth	snapshot only																				13.13%

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	-18.2%	-14.7%	-11.8%	-8.0%	-5.3%	-3.6%	0.0%	9.4%	19.8%	32.2%	40.6%	29.4%	21.4%	16.0%	12.0%	6.5%	2.5%	0.1%	-1.5%	-1.0%	-0.96%
Revenue 5Y	-9.8%	-7.1%	-5.2%	-2.6%	-1.0%	-0.3%	0.3%	-0.1%	-0.8%	-1.0%	-1.1%	-1.0%	-1.0%	-0.7%	0.7%	5.6%	10.9%	17.0%	21.2%	15.8%	15.80%
EPS 3Y	—	—	—	—	-68.9%	-19.8%	—	—	—	—	—	—	—	—	—	—	1.4%	15.1%	-12.9%	-6.4%	-6.40%
EPS 5Y	—	—	—	—	-54.5%	-21.4%	-13.1%	-17.6%	-24.1%	-39.2%	-40.5%	—	—	-26.2%	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	-68.5%	-18.9%	—	—	—	—	—	—	—	—	—	—	1.4%	15.4%	-13.8%	-5.7%	-5.74%
Net Income 5Y	—	—	—	—	-52.4%	-19.6%	-12.1%	-16.6%	-23.2%	-38.6%	-40.0%	—	—	-25.7%	—	—	—	—	—	—	—
EBITDA 3Y	-14.8%	-17.4%	-21.9%	-12.7%	-6.2%	-0.7%	5.1%	26.1%	64.2%	59.6%	37.2%	18.9%	8.4%	13.6%	20.2%	7.1%	-0.7%	-1.0%	-2.1%	-0.5%	-0.48%
EBITDA 5Y	-9.2%	-9.8%	-13.1%	-6.0%	-2.4%	-1.6%	-0.5%	-2.1%	-3.1%	-5.4%	-4.9%	-4.8%	-4.6%	-0.6%	1.9%	13.4%	33.2%	34.1%	22.2%	13.2%	13.18%
Gross Profit 3Y	-25.3%	-16.0%	-9.0%	-5.7%	-1.4%	-1.2%	-0.2%	12.6%	25.9%	49.4%	86.7%	41.5%	29.3%	14.7%	5.8%	0.9%	-4.7%	-4.8%	-11.4%	-9.8%	-9.81%
Gross Profit 5Y	-15.8%	-9.2%	-4.8%	-2.3%	0.4%	-0.0%	-0.3%	-0.6%	-1.8%	-2.2%	-2.2%	-2.6%	-2.8%	-2.1%	-1.1%	5.8%	13.4%	25.3%	36.4%	17.2%	17.15%
Op. Income 3Y	—	—	—	-40.4%	-21.8%	-11.9%	17.5%	—	—	—	—	—	—	—	—	48.9%	11.3%	-2.3%	-13.3%	-9.1%	-9.14%
Op. Income 5Y	—	—	—	-26.0%	-13.4%	-7.2%	-4.0%	-7.2%	-9.5%	-13.2%	-13.8%	-13.7%	-14.5%	-9.1%	9.5%	—	—	—	—	—	—
FCF 3Y	—	—	—	—	30.5%	-7.5%	3.3%	34.4%	1.8%	—	—	—	1.1%	49.6%	35.1%	14.0%	-3.1%	-7.1%	-6.1%	-7.2%	-7.20%
FCF 5Y	-30.7%	-15.8%	-10.9%	-2.9%	51.5%	—	—	—	—	—	—	—	26.8%	1.4%	5.2%	19.0%	70.9%	—	—	—	—
OCF 3Y	-50.3%	-30.6%	-24.8%	-15.1%	-10.3%	-6.0%	4.7%	36.2%	1.8%	—	—	—	85.1%	36.9%	24.7%	8.9%	2.1%	-3.6%	-3.1%	-2.4%	-2.40%
OCF 5Y	-33.6%	-20.0%	-16.1%	-9.1%	-6.3%	-3.8%	-1.2%	-1.3%	-0.9%	-2.4%	-1.8%	-2.5%	-3.4%	-3.1%	0.3%	15.8%	76.3%	—	—	—	—
Assets 3Y	0.5%	-0.7%	-0.6%	-2.1%	-2.3%	-2.2%	-3.2%	-2.4%	-1.5%	-0.6%	-0.7%	-4.1%	-3.2%	-3.8%	-5.2%	-4.1%	-4.4%	-4.5%	-2.3%	-2.6%	-2.63%
Assets 5Y	1.6%	1.6%	2.0%	0.9%	0.2%	-0.7%	-0.9%	-0.7%	-0.6%	-1.4%	-1.9%	-2.1%	-2.3%	-2.7%	-3.6%	-3.6%	-3.7%	-3.1%	-1.8%	-3.5%	-3.53%
Equity 3Y	-0.1%	0.0%	0.0%	0.3%	0.9%	1.4%	2.6%	4.1%	5.1%	4.6%	2.8%	-2.0%	-1.9%	-1.7%	-1.3%	-1.6%	-2.2%	-2.3%	-2.7%	-2.9%	-2.91%
Book Value 3Y	-1.7%	-1.4%	-1.4%	-1.1%	-0.4%	0.3%	1.3%	2.7%	3.6%	3.3%	1.7%	-2.2%	-2.1%	-1.8%	-1.4%	-2.0%	-2.6%	-2.5%	-1.6%	-3.6%	-3.58%
Dividend 3Y	-79.7%	-46.4%	1.5%	1.8%	2.1%	44.4%	35.3%	30.9%	28.4%	38.1%	23.3%	13.7%	6.0%	0.1%	0.1%	1.4%	2.8%	4.4%	6.9%	3.8%	3.77%

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	0.49	0.39	0.34	0.31	0.17	0.08	0.04	0.01	0.00	0.01	0.02	0.02	0.01	0.02	0.10	0.84	0.76	0.66	0.61	0.62	0.618
Earnings Stability	0.46	0.52	0.81	0.52	0.23	0.20	0.23	0.11	0.03	0.02	0.01	0.02	0.05	0.09	0.44	0.80	0.57	0.65	0.67	0.66	0.658
Margin Stability	0.85	0.82	0.68	0.84	0.83	0.82	0.69	0.85	0.84	0.83	0.69	0.85	0.86	0.94	0.93	0.93	0.88	0.83	0.69	0.86	0.857
Rev. Growth Consistency	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	0.00	1.00	1.000
FCF Positive Streak	1	0	0	0	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.50	0.50	0.87	0.50	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.20	0.20	0.50	0.50	0.20	0.20	0.50	0.94	0.50	0.500
Earnings Smoothness	—	—	—	—	—	—	—	—	0.00	0.00	0.00	—	—	0.55	0.00	—	—	0.00	0.83	0.76	0.758
ROE Trend	0.03	0.02	0.00	0.03	0.06	0.08	0.07	0.04	0.02	0.01	0.01	-0.00	-0.01	-0.00	0.00	0.00	0.01	0.02	0.00	0.01	0.010
Gross Margin Trend	-0.06	0.05	0.15	0.10	0.13	0.10	0.09	0.04	0.00	-0.03	-0.04	-0.04	-0.05	-0.03	-0.02	-0.02	-0.01	-0.00	-0.08	-0.06	-0.065
FCF Margin Trend	0.01	0.08	0.18	0.16	0.18	0.24	0.30	0.18	0.13	0.06	0.04	0.01	0.04	0.05	0.03	0.00	-0.10	-0.08	-0.05	-0.03	-0.035
Sustainable Growth Rate	—	—	—	—	-1.0%	0.2%	0.4%	-0.1%	-1.1%	-2.5%	-2.6%	—	—	-2.4%	-1.5%	-1.8%	-2.1%	-1.4%	-2.3%	-2.0%	-1.99%
Internal Growth Rate	—	—	—	—	—	0.1%	0.2%	—	—	—	—	—	—	—	—	—	—	—	—	—	—

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	-1.06	-1.56	-1.20	-4.11	94.55	7.30	5.59	5.74	9.10	28.91	34.65	-2706.07	-22.86	17.72	6.51	7.19	7.41	4.26	7.95	6.37	6.369
FCF/OCF	0.90	0.96	1.00	1.00	1.00	0.95	0.96	0.96	0.96	1.00	0.99	0.99	1.26	1.25	1.27	1.15	0.86	0.85	0.87	0.83	0.825
FCF/Net Income	snapshot only																				5.258
OCF/EBITDA	snapshot only																				0.797
CapEx/Revenue	0.6%	0.5%	0.0%	0.0%	0.0%	1.1%	1.1%	1.1%	1.1%	0.0%	0.2%	0.2%	6.0%	5.9%	6.1%	3.2%	3.1%	3.2%	3.2%	4.4%	4.44%
CapEx/Depreciation	snapshot only																				0.224
Accruals Ratio	-0.02	-0.03	-0.05	-0.05	-0.04	-0.04	-0.05	-0.05	-0.06	-0.05	-0.06	-0.06	-0.06	-0.05	-0.05	-0.05	-0.05	-0.04	-0.05	-0.05	-0.053
Sloan Accruals	snapshot only																				0.044
Cash Flow Adequacy	snapshot only																				1.911
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	0.1%	0.4%	0.7%	1.4%	1.9%	1.5%	2.5%	3.6%	4.3%	4.5%	4.8%	5.6%	5.6%	5.3%	6.6%	6.9%	7.4%	7.6%	7.1%	4.0%	2.67%
Dividend/Share	$0.01	$0.05	$0.09	$0.13	$0.17	$0.17	$0.24	$0.31	$0.38	$0.45	$0.45	$0.45	$0.45	$0.46	$0.46	$0.47	$0.49	$0.52	$0.56	$0.54	$0.39
Payout Ratio	—	—	—	—	13.1%	82.6%	79.8%	1.0%	1.9%	8.4%	9.8%	—	—	5.4%	2.0%	2.5%	2.8%	1.7%	2.9%	2.2%	2.22%
FCF Payout Ratio	2.8%	9.4%	12.1%	12.2%	13.8%	11.9%	14.9%	19.0%	22.1%	29.0%	28.5%	29.7%	24.8%	24.1%	24.8%	30.0%	44.2%	46.7%	41.4%	42.2%	42.24%
Total Payout Ratio	—	—	—	—	13.1%	82.6%	79.8%	1.0%	1.9%	8.4%	9.8%	—	—	5.4%	2.0%	2.5%	3.0%	2.3%	4.6%	3.7%	3.74%
Div. Increase Streak	0	0	0	0	0	0	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	-0.99	-0.84	14.86	21.85	28.91	2.13	1.60	1.37	1.25	1.78	0.98	0.54	0.25	0.06	0.07	0.12	0.17	0.22	0.25	0.18	0.182
Buyback 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%	0.6%	2.7%	4.2%	2.8%	2.77%
Net Buyback Yield	-4.6%	-4.1%	-0.5%	-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%	0.6%	2.7%	4.2%	2.8%	2.76%
Total Shareholder Return	-4.5%	-3.6%	0.2%	1.4%	1.9%	1.5%	2.4%	3.6%	4.3%	4.5%	4.8%	5.6%	5.6%	5.3%	6.6%	6.9%	7.9%	10.3%	11.3%	6.8%	6.80%

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)	0.98	0.98	0.98	0.97	1.16	0.99	0.99	0.99	0.99	1.06	1.11	0.10	0.90	1.03	0.99	0.99	1.00	0.98	0.99	0.98	0.977
Interest Burden (EBT/EBIT)	-0.79	-1.84	17.44	-0.80	0.02	0.28	0.36	0.37	0.28	0.09	0.07	-0.01	-0.13	0.12	0.33	0.31	0.32	0.47	0.28	0.34	0.337
EBIT Margin	0.08	0.05	-0.01	0.06	0.11	0.12	0.13	0.13	0.11	0.09	0.09	0.09	0.08	0.11	0.10	0.10	0.09	0.11	0.11	0.12	0.121
Asset Turnover	0.12	0.15	0.16	0.18	0.20	0.21	0.22	0.23	0.23	0.23	0.23	0.24	0.24	0.24	0.25	0.25	0.24	0.24	0.24	0.25	0.248
Equity Multiplier	1.91	1.89	1.88	1.76	1.72	1.73	1.76	1.70	1.71	1.71	1.72	1.70	1.71	1.69	1.68	1.64	1.64	1.62	1.67	1.65	1.646

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)	$-0.22	$-0.38	$-0.63	$-0.26	$0.01	$0.20	$0.29	$0.29	$0.20	$0.05	$0.05	$-0.00	$-0.06	$0.09	$0.22	$0.19	$0.18	$0.31	$0.20	$0.24	$0.24
Book Value/Share	$16.63	$16.36	$16.09	$16.16	$16.35	$16.29	$16.07	$16.10	$16.13	$15.89	$15.65	$15.64	$15.60	$15.50	$15.41	$15.21	$15.11	$15.09	$15.30	$14.43	$15.65
Tangible Book/Share	$16.63	$16.36	$16.09	$16.16	$16.35	$16.29	$16.07	$16.10	$16.13	$15.89	$15.65	$15.64	$15.60	$15.50	$15.41	$15.21	$15.11	$15.09	$15.30	$14.43	$14.43
Revenue/Share	$3.61	$4.17	$4.63	$5.26	$5.73	$6.04	$6.30	$6.34	$6.31	$6.37	$6.38	$6.41	$6.41	$6.49	$6.48	$6.28	$6.10	$6.01	$6.22	$6.03	$6.19
FCF/Share	$0.21	$0.57	$0.75	$1.07	$1.24	$1.40	$1.58	$1.62	$1.72	$1.56	$1.60	$1.53	$1.83	$1.89	$1.85	$1.58	$1.12	$1.11	$1.35	$1.27	$1.30
OCF/Share	$0.23	$0.59	$0.75	$1.07	$1.24	$1.47	$1.65	$1.69	$1.78	$1.56	$1.61	$1.55	$1.45	$1.51	$1.45	$1.37	$1.31	$1.30	$1.55	$1.54	$1.58
Cash/Share	$0.38	$0.39	$0.37	$0.36	$0.41	$0.54	$0.46	$0.67	$1.46	$1.39	$1.48	$0.22	$0.39	$0.41	$0.38	$0.35	$0.27	$0.66	$0.29	$0.23	$0.23
EBITDA/Share	$1.38	$1.32	$1.11	$1.52	$1.83	$1.95	$2.02	$2.00	$1.90	$1.77	$1.80	$1.78	$1.75	$1.93	$1.91	$1.84	$1.77	$1.88	$1.96	$1.93	$1.93
Debt/Share	$11.62	$11.63	$12.46	$10.43	$10.07	$10.08	$10.05	$9.94	$10.35	$10.33	$10.29	$9.60	$9.31	$8.74	$8.20	$7.50	$7.24	$7.31	$9.40	$8.68	$8.68
Net Debt/Share	$11.24	$11.24	$12.09	$10.07	$9.67	$9.54	$9.59	$9.27	$8.88	$8.94	$8.82	$9.39	$8.91	$8.33	$7.82	$7.15	$6.97	$6.65	$9.11	$8.45	$8.45

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.809
Altman Z-Prime	snapshot only																				0.727
Piotroski F-Score	6	6	7	5	8	7	7	8	7	5	6	4	4	7	6	7	6	7	5	6	6
Beneish M-Score	-1.86	-2.42	-2.73	-1.82	-0.21	-1.85	-2.18	-2.91	-3.28	-2.86	-2.94	-2.96	-2.89	-3.06	-2.86	-3.00	-2.83	-2.71	-12.98	139.46	139.457
Ohlson O-Score	snapshot only																				-7.686
Net-Net WC	snapshot only																				$-9.16
EVA	snapshot only																				$-83979071.60

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																				BB-
Credit Score	28.13	16.60	22.85	40.89	53.58	54.24	50.89	48.51	44.95	44.77	52.48	31.04	36.72	29.19	31.29	31.11	34.27	43.22	35.90	35.55	35.545
Credit Grade	snapshot only																				13
Credit Trend	snapshot only																				4.437
Implied Spread (bps)	snapshot only																				550.000
Industry Credit Rank	snapshot only																				43
Sector Credit Rank	snapshot only																				35

CLDT NYSE

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

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet