$38.58

+0.92 (+2.44%)

After Hours: $37.75 (-0.83, -2.15%)

Weekly Expected Move ±4.1%

$34 $35 $37 $38 $40

NYSE · Energy · Oil & Gas Exploration & Production · Tech Score Buy · Power 62 · $5.6B mcap · 142M float · 1.27% daily turnover · Short 73% of daily vol

Credit Risk of going bust: lower than 69% of companies Debt: 29.9% of company value Bonds: $255.8M held by 268 funds, 214 bp over Treasuries → details ▾

Of US companies ranked in the safest four tenths, about 1 in 3,500 filed for bankruptcy within a year (2020-2025).
If the stock fell to about $0.91 (down 98%), CNX Resources Corporation would be worth roughly what it owes.
Total debt $2.38B against a stock market value of $5.57B.
Distance to default 7.37 (Merton model): prices to 2026-10-26, balance sheet 2026-07-15, debt counted $1.16B (short-term plus half of long-term), stock volatility 28.7%; Altman Z'' 2.57. A ranking and a back-test, not a forecast.
Bond figures are fund-reported marks (SEC N-PORT) as of Jul 2026. 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

32.0 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 11.6% · 5Y Avg: 5.8%

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. CNX has No discernible competitive edge (32.0/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. ROIC of 11.6% 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

$34

Low

$35

Avg Target

$38

High

Based on 3 analysts since Jul 30, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 14Hold: 21Sell: 6Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$35.33

Analysts3

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-10-16	Truist Financial	—	$35	$34	-1	-1.8%	$34.62
2026-10-15	Mizuho Securities	Nitin Kumar	$42	$38	-4	+9.1%	$34.82
2026-10-14	Scotiabank	Mark Lear	$44	$34	-10	-2.4%	$34.82
2026-07-15	Truist Financial	—	Initiated	$35	—	+8.1%	$32.37
2026-05-27	Mizuho Securities	Nitin Kumar	$43	$42	-1	+20.9%	$34.73
2026-03-27	Morgan Stanley	—	$32	$34	+2	-16.2%	$40.58
2026-02-02	Piper Sandler	Mark Lear	$25	$26	+1	-33.0%	$38.80
2026-01-30	Barclays	Betty Jiang	$34	$35	+1	-6.9%	$37.60
2026-01-29	Roth Capital	—	$30	$35	+5	-5.6%	$37.08
2026-01-28	Piper Sandler	Mark Lear	$20	$25	+5	-32.0%	$36.74
2026-01-23	Morgan Stanley	Devin McDermott	$31	$32	+1	-14.0%	$37.19
2026-01-21	Scotiabank	—	$40	$44	+4	+16.4%	$37.79
2025-12-12	Mizuho Securities	—	$35	$43	+8	+7.0%	$40.20
2025-11-21	Scotiabank	—	$36	$40	+4	+8.8%	$36.76
2025-10-31	Barclays	—	$32	$34	+2	+4.4%	$32.56
2025-10-10	Mizuho Securities	Nitin Kumar	$34	$35	+1	+7.4%	$32.59
2025-10-09	Scotiabank	Cameron Bean	Initiated	$36	—	+8.2%	$33.28
2025-10-07	Barclays	—	Initiated	$32	—	-3.9%	$33.31
2025-09-26	Robert W. Baird	—	Initiated	$62	—	+92.7%	$32.17
2025-04-15	Morgan Stanley	Devin McDermott	$33	$31	-2	+0.7%	$30.77
2025-03-26	Morgan Stanley	Devin McDermott	Initiated	$33	—	+3.3%	$31.95
2025-01-23	Roth Capital	Leo Mariani	Initiated	$30	—	+5.3%	$28.50
2025-01-14	Mizuho Securities	Nitin Kumar	$29	$34	+5	+11.5%	$30.49
2024-08-15	Piper Sandler	Mark Lear	$27	$20	-7	-24.1%	$26.35
2024-05-13	Mizuho Securities	Nitin Kumar	$25	$29	+4	+23.6%	$23.47
2024-04-11	Mizuho Securities	Nitin Kumar	Initiated	$25	—	+1.5%	$24.62
2022-07-28	Stifel Nicolaus	Jane Trotsenko	Initiated	$31	—	+76.2%	$17.59
2022-07-19	Wells Fargo	Nitin Kumar	Initiated	$27	—	+50.5%	$17.93
2022-04-21	Piper Sandler	—	Initiated	$27	—	+19.6%	$22.57

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.

A+

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

Rating Change History

Date	From	To
2026-10-26	A	A+
2026-08-17	A+	A
2026-08-04	A	A+
2026-07-31	B-	A
2026-07-30	A	B-
2026-07-01	A+	A
2026-05-04	A-	A+
2026-05-01	B-	A-
2026-04-30	A	B-
2026-04-27	A-	A

InsiderStreet Scorecard

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

★ ★ ★ ★ ★ 63 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. CNX scores highest in Momentum (97/100) and lowest in Safety (30/100). An overall grade of A+ places CNX among the highest-quality companies in its peer group.

Risk & Quality Signals

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

Altman Z-Score

1.73

Distress Zone

Piotroski F-Score

7/9

✓ ✓ ✓ ✓ ✓ ✗ ✓ ✗ ✓

Beneish M-Score

-2.33

Unlikely Manipulator

Ohlson O-Score

-8.25

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

BBB-

Score: 54.3/100

Trend: Improving

Earnings Quality

100/100

OCF/NI: 1.15x

Accruals: -1.5%

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. CNX scores 1.73, 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. CNX scores 7/9, signaling strong financial health across all three dimensions. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. CNX's score of -2.33 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. CNX'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. CNX receives an estimated rating of BBB- (score: 54.3/100), 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). CNX'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

5.58x

PEG

0.01x

P/S

2.36x

P/B

1.17x

P/FCF

9.73x

P/OCF

4.71x

EV/EBITDA

3.96x

EV/Revenue

3.12x

EV/EBIT

5.65x

EV/FCF

14.18x

Earnings Yield

18.55%

FCF Yield

10.27%

Shareholder Yield

10.49%

Graham Number

$66.07

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 5.6x earnings, CNX trades at a deep value multiple. An earnings yield of 18.5% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $66.07 per share, suggesting a potential 75% 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

0.822

NI / EBT

Interest Burden

0.875

EBT / EBIT

EBIT Margin

0.552

EBIT / Rev

Asset Turnover

0.264

Rev / Assets

Equity Multiplier

2.028

Assets / Equity

ROE

21.2%

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. CNX's ROE of 21.2% is driven by a balanced combination of operating margin, asset efficiency, and leverage.

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

$237.42

Price/Value

0.14x

Margin of Safety

86.00%

Premium

-86.00%

Assessment

Undervalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with CNX's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. At an intrinsic value of $237.42, CNX appears undervalued with a 86% margin of safety. The adjusted fair P/E of 38.5x compares to the current market P/E of 5.6x.

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

$38.58

Median 1Y

$42.83

5th Pctile

$19.67

95th Pctile

$93.17

Ann. Volatility

48.0%

Analyst Target

$35.33

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
Timothy S. Bedard Executive Vice President, General Counsel and Corporate Secretary	$375,000	$6,592,383	$7,495,383
Nicholas J. DeIuliis Former President and Chief Executive Officer	$800,000	$3,000,024	$7,420,318
Hayley F. Scott Senior Vice President - Compliance and Reporting	$283,750	$6,592,383	$7,100,439
Navneet Behl Operating rating Officer	$475,000	$2,750,042	$3,946,478
Alan K. Shepard President and Chief Executive Officer; Former Chief Financial Officer	$350,000	$2,500,049	$3,386,049

CEO Pay Ratio

21:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $7,420,318

Avg Employee Cost (SGA/emp): $359,749

Employees: 390

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

390

-14.8% YoY

Revenue / Employee

$5,493,521

Rev: $2,142,473,000

Profit / Employee

$1,623,492

NI: $633,162,000

SGA / Employee

$359,749

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	-25.0%	-12.3%	-42.9%	-33.9%	-26.6%	-4.3%	48.6%	59.3%	80.3%	47.1%	25.8%	12.7%	13.8%	-2.1%	-7.3%	3.7%	7.0%	15.0%	28.1%	21.2%	21.25%
ROA	-11.4%	-6.2%	-18.7%	-13.5%	-8.1%	-1.7%	18.0%	22.4%	27.8%	20.1%	12.0%	6.1%	6.7%	-1.1%	-3.3%	1.8%	3.4%	7.2%	13.0%	10.5%	10.48%
ROIC	17.5%	23.0%	33.9%	42.5%	56.6%	46.4%	36.0%	26.6%	18.2%	10.4%	9.2%	9.9%	10.0%	10.0%	12.5%	12.3%	11.4%	12.6%	12.3%	11.6%	11.55%
ROCE	-17.2%	-6.7%	-31.0%	-20.8%	-6.5%	-0.8%	27.9%	33.3%	38.2%	28.7%	17.3%	10.4%	11.2%	-0.0%	-4.1%	3.7%	6.3%	12.0%	20.2%	15.6%	15.57%
Gross Margin	79.9%	83.4%	80.5%	85.2%	86.3%	78.2%	69.1%	61.1%	55.6%	60.6%	63.5%	58.8%	56.5%	60.3%	77.4%	73.7%	35.9%	47.6%	64.2%	43.8%	43.78%
Operating Margin	75.8%	77.9%	76.4%	82.0%	83.9%	74.0%	61.8%	91.8%	45.8%	51.0%	53.1%	97.5%	46.5%	45.9%	70.8%	64.1%	24.7%	35.6%	60.0%	38.3%	38.31%
Net Margin	-1.4%	69.3%	-1.1%	3.1%	-36.2%	1.4%	1.4%	1.6%	7.1%	1.5%	1.8%	-5.9%	19.6%	-44.2%	-32.4%	80.0%	44.7%	36.4%	44.5%	32.8%	32.81%
EBITDA Margin	-1.7%	1.2%	-1.4%	19.3%	-7.9%	1.6%	2.1%	2.3%	53.6%	2.2%	48.9%	45.0%	66.6%	-18.6%	-18.0%	1.4%	1.0%	76.4%	77.1%	66.6%	66.65%
FCF Margin	21.7%	19.3%	21.0%	15.3%	13.5%	17.1%	14.7%	16.9%	17.8%	9.2%	5.5%	8.3%	12.1%	20.5%	21.7%	26.0%	29.8%	24.9%	24.1%	22.0%	21.99%
OCF Margin	46.0%	38.9%	37.8%	29.1%	26.3%	31.5%	31.7%	40.5%	55.5%	55.7%	56.6%	55.6%	51.7%	60.6%	53.6%	51.7%	51.8%	48.0%	47.1%	45.5%	45.48%
ROE 3Y Avg	snapshot only																				11.91%
ROE 5Y Avg	snapshot only																				7.93%
ROA 3Y Avg	snapshot only																				6.07%
ROIC 3Y Avg	snapshot only																				6.66%
ROIC Economic	snapshot only																				11.55%
Cash ROA	snapshot only																				11.91%
Cash ROIC	snapshot only																				15.14%
CROIC	snapshot only																				7.32%
NOPAT Margin	snapshot only																				34.70%
Pretax Margin	snapshot only																				48.31%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				6.10%
SBC / Revenue	snapshot only																				0.89%

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	-2.92	-5.99	-2.73	-3.26	-4.24	-24.54	2.12	1.77	1.81	2.17	3.64	7.08	10.27	-61.31	-15.77	37.15	18.87	8.97	5.05	5.39	5.578
P/S Ratio	1.50	1.25	1.50	1.08	0.73	0.89	0.87	1.20	2.18	2.55	2.79	2.77	4.26	4.12	2.95	3.19	2.86	2.65	2.57	2.14	2.360
P/B Ratio	0.85	0.81	1.61	1.46	1.47	1.18	0.89	0.86	1.09	0.86	0.86	0.87	1.37	1.35	1.23	1.41	1.34	1.31	1.29	1.06	1.167
P/FCF	6.93	6.49	7.16	7.06	5.43	5.21	5.92	7.10	12.27	27.62	50.50	33.57	35.24	20.14	13.57	12.26	9.60	10.64	10.69	9.73	9.733
P/OCF	3.26	3.23	3.97	3.71	2.78	2.82	2.75	2.96	3.93	4.58	4.93	4.98	8.24	6.80	5.50	6.17	5.51	5.52	5.46	4.71	4.706
EV/EBITDA	-8.59	149.10	-4.63	-6.91	78.11	14.58	2.15	1.88	2.01	2.28	3.40	4.85	6.23	16.15	39.06	10.38	7.88	5.32	3.79	3.96	3.957
EV/Revenue	2.77	2.21	2.32	1.80	1.36	1.49	1.53	2.01	3.36	4.17	4.61	4.57	6.02	5.81	4.71	4.70	4.31	3.80	3.67	3.12	3.119
EV/EBIT	-4.52	-10.95	-3.39	-4.43	-13.05	-97.82	2.60	2.19	2.31	2.73	4.53	7.64	9.66	-6248.78	-24.52	29.28	16.70	8.53	5.12	5.65	5.651
EV/FCF	12.75	11.42	11.07	11.75	10.06	8.75	10.37	11.89	18.90	45.12	83.26	55.37	49.76	28.40	21.72	18.05	14.47	15.23	15.23	14.18	14.181
Earnings Yield	-34.3%	-16.7%	-36.7%	-30.7%	-23.6%	-4.1%	47.2%	56.5%	55.3%	46.1%	27.5%	14.1%	9.7%	-1.6%	-6.3%	2.7%	5.3%	11.1%	19.8%	18.5%	18.55%
FCF Yield	14.4%	15.4%	14.0%	14.2%	18.4%	19.2%	16.9%	14.1%	8.1%	3.6%	2.0%	3.0%	2.8%	5.0%	7.4%	8.2%	10.4%	9.4%	9.4%	10.3%	10.27%
PEG Ratio	snapshot only																				0.011
Price/Tangible Book	snapshot only																				1.146
EV/OCF	snapshot only																				6.857
EV/Gross Profit	snapshot only																				6.254
Acquirers Multiple	snapshot only																				7.385
Shareholder Yield	snapshot only																				10.49%
Graham Number	snapshot only																				$66.07

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	0.33	0.48	0.20	0.30	0.32	0.44	0.50	0.58	0.30	0.51	0.53	0.41	0.37	0.33	0.27	0.33	0.34	0.44	0.49	0.13	0.134
Quick Ratio	0.33	0.48	0.19	0.30	0.31	0.42	0.46	0.54	0.28	0.49	0.51	0.40	0.36	0.32	0.25	0.30	0.31	0.41	0.46	0.13	0.134
Debt/Equity	0.79	0.61	0.88	0.97	1.26	0.81	0.67	0.58	0.59	0.54	0.56	0.57	0.56	0.56	0.74	0.67	0.68	0.57	0.55	0.49	0.491
Net Debt/Equity	0.72	0.61	0.88	0.97	1.26	0.80	0.67	0.58	0.59	0.54	0.56	0.57	0.56	0.56	0.74	0.67	0.68	0.57	0.55	0.48	0.483
Debt/Assets	0.30	0.28	0.28	0.28	0.29	0.28	0.29	0.27	0.27	0.27	0.28	0.28	0.28	0.27	0.31	0.30	0.31	0.27	0.28	0.26	0.260
Debt/EBITDA	-4.30	64.46	-1.64	-2.76	35.99	5.95	0.92	0.76	0.71	0.89	1.34	1.91	1.82	4.73	14.66	3.33	2.66	1.61	1.13	1.26	1.263
Net Debt/EBITDA	-3.92	64.35	-1.64	-2.76	35.97	5.90	0.92	0.76	0.70	0.89	1.34	1.91	1.82	4.70	14.65	3.33	2.65	1.60	1.13	1.24	1.241
Interest Coverage	-7.32	-3.17	-13.31	-10.41	-3.19	-0.47	15.63	18.23	19.48	14.99	8.93	5.28	5.63	-0.01	-1.92	1.75	2.91	5.40	9.62	8.03	8.027
Equity Multiplier	2.58	2.19	3.20	3.43	4.37	2.89	2.34	2.14	2.15	1.98	2.01	2.02	2.01	2.08	2.40	2.20	2.16	2.10	1.97	1.89	1.886
Cash Ratio	snapshot only																				0.061
Debt Service Coverage	snapshot only																				11.465
Cash to Debt	snapshot only																				0.017
FCF to Debt	snapshot only																				0.221
Defensive Interval	snapshot only																				459.7 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	0.22	0.30	0.34	0.41	0.47	0.47	0.44	0.33	0.23	0.17	0.16	0.16	0.16	0.16	0.18	0.21	0.22	0.24	0.25	0.26	0.264
Inventory Turnover	61.75	65.52	80.38	58.81	50.11	40.04	37.24	30.44	30.05	23.24	24.03	26.19	33.24	31.36	25.74	20.65	31.96	41.78	34.44	61.00	60.995
Receivables Turnover	11.10	10.01	13.42	11.30	10.89	11.56	18.15	10.45	7.11	6.30	11.67	12.99	15.42	9.10	9.35	12.58	15.89	9.64	10.14	13.91	13.906
Payables Turnover	4.29	4.32	4.69	4.35	4.55	4.26	4.22	3.91	3.35	3.22	2.93	3.70	3.58	3.99	3.51	4.51	6.06	6.04	6.49	8.00	7.999
DSO	33	36	27	32	34	32	20	35	51	58	31	28	24	40	39	29	23	38	36	26	26.2 days
DIO	6	6	5	6	7	9	10	12	12	16	15	14	11	12	14	18	11	9	11	6	6.0 days
DPO	85	85	78	84	80	86	87	93	109	113	125	99	102	92	104	81	60	60	56	46	45.6 days
Cash Conversion Cycle	-46	-43	-46	-45	-39	-45	-57	-46	-45	-40	-78	-57	-67	-40	-51	-34	-26	-14	-10	-13	-13.4 days
Fixed Asset Turnover	snapshot only																				0.282
Operating Cycle	snapshot only																				32.2 days
Cash Velocity	snapshot only																				59.115
Capital Intensity	snapshot only																				3.820

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	61.4%	1.2%	1.3%	1.4%	1.2%	64.6%	31.4%	-16.7%	-50.3%	-62.7%	-63.4%	-53.1%	-30.6%	-8.0%	19.1%	35.6%	41.0%	59.1%	46.5%	31.9%	31.91%
Net Income	1.9%	-3.1%	-25.8%	-3.3%	26.5%	71.5%	2.0%	2.7%	4.5%	13.1%	-31.8%	-72.9%	-76.1%	-1.1%	-1.3%	-70.3%	-48.6%	8.0%	5.0%	5.1%	5.10%
EPS	9.6%	-6.7%	-29.7%	-3.2%	15.4%	70.1%	2.0%	3.0%	4.4%	14.4%	-13.9%	-65.7%	-74.6%	-1.1%	-1.3%	-73.6%	-46.3%	7.9%	4.8%	5.8%	5.80%
FCF	2.1%	49.6%	1.0%	34.2%	36.6%	45.3%	-7.7%	-8.0%	-34.6%	-79.8%	-86.3%	-77.1%	-52.8%	1.0%	3.7%	3.3%	2.5%	93.9%	62.6%	11.5%	11.47%
EBITDA	-2.4%	-94.1%	-3.1%	-3.4%	1.1%	10.4%	2.9%	4.4%	46.8%	5.7%	-30.4%	-58.5%	-59.9%	-81.9%	-89.4%	-35.0%	-20.2%	2.2%	10.8%	1.3%	1.30%
Op. Income	1.3%	2.4%	2.2%	2.2%	1.6%	79.9%	36.1%	-17.5%	-57.3%	-71.0%	-72.0%	-63.1%	-38.9%	-11.1%	31.5%	32.8%	24.8%	34.4%	7.9%	-6.9%	-6.90%
OCF Growth	snapshot only																				16.09%
Asset Growth	snapshot only																				1.66%
Equity Growth	snapshot only																				18.35%
Debt Growth	snapshot only																				-12.93%
Shares Change	snapshot only																				-10.36%

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	5.4%	10.8%	16.0%	24.4%	32.3%	36.5%	38.1%	33.3%	20.7%	10.4%	2.7%	-2.0%	-8.9%	-17.3%	-16.9%	-19.1%	-21.4%	-18.3%	-13.9%	-5.7%	-5.66%
Revenue 5Y	-0.2%	23.0%	29.8%	42.4%	63.5%	26.8%	22.3%	14.9%	5.0%	-3.6%	-5.6%	-5.5%	-4.4%	-2.7%	2.8%	8.6%	11.5%	14.6%	13.6%	11.0%	10.99%
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.3%	-14.9%	-14.93%
EPS 5Y	—	—	—	—	—	—	12.4%	21.7%	22.3%	18.7%	47.9%	17.0%	15.4%	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-7.5%	-21.1%	-21.10%
Net Income 5Y	—	—	—	—	—	—	9.5%	18.7%	19.6%	16.7%	41.1%	11.6%	14.2%	—	—	—	—	—	—	—	—
EBITDA 3Y	—	-67.3%	—	—	-60.2%	-29.3%	26.3%	51.3%	97.5%	65.1%	39.8%	50.7%	—	1.4%	—	—	1.5%	56.1%	-4.6%	-14.8%	-14.76%
EBITDA 5Y	—	-22.3%	—	—	-24.4%	-7.6%	27.4%	30.1%	27.6%	21.5%	17.3%	5.1%	3.9%	-15.7%	-31.7%	-1.4%	19.8%	20.8%	27.8%	38.6%	38.60%
Gross Profit 3Y	9.3%	14.1%	19.3%	29.6%	40.3%	46.8%	51.1%	45.7%	28.4%	13.0%	1.2%	-5.5%	-14.9%	-24.4%	-22.2%	-23.7%	-28.3%	-26.6%	-23.6%	-18.8%	-18.78%
Gross Profit 5Y	14.7%	43.8%	43.6%	48.6%	59.3%	38.4%	31.4%	21.0%	6.2%	-6.1%	-9.2%	-9.2%	-7.5%	-4.8%	3.9%	11.8%	13.6%	15.2%	11.3%	4.7%	4.71%
Op. Income 3Y	11.4%	16.1%	21.8%	33.3%	45.0%	53.2%	59.0%	55.2%	37.2%	20.7%	6.4%	-0.6%	-11.7%	-22.6%	-20.6%	-26.1%	-31.2%	-29.8%	-26.5%	-23.0%	-23.02%
Op. Income 5Y	24.0%	—	—	—	—	42.4%	34.6%	25.0%	9.2%	-4.0%	-7.2%	-6.3%	-4.5%	-1.5%	8.1%	12.9%	14.6%	16.0%	11.3%	4.0%	3.95%
FCF 3Y	—	—	—	—	—	—	—	—	40.9%	-24.0%	-36.7%	-34.3%	-25.0%	-15.7%	-16.0%	-3.4%	2.3%	-7.3%	1.4%	3.0%	3.00%
FCF 5Y	16.9%	13.8%	15.3%	27.6%	56.7%	1.1%	—	—	—	—	—	—	—	—	—	—	35.6%	11.6%	14.1%	6.2%	6.17%
OCF 3Y	-1.3%	1.5%	3.7%	0.0%	-0.5%	8.0%	6.9%	11.6%	13.5%	0.8%	0.2%	-4.1%	-5.3%	-4.1%	-6.7%	-2.0%	-1.5%	-5.9%	-1.7%	-2.0%	-1.95%
OCF 5Y	11.3%	14.6%	13.8%	13.0%	13.5%	13.7%	10.3%	7.5%	4.8%	-1.7%	-4.3%	-5.7%	-7.8%	-3.6%	-2.1%	2.4%	6.0%	5.3%	7.9%	5.2%	5.24%
Assets 3Y	0.1%	-1.9%	-2.1%	-1.7%	-2.4%	-2.0%	-0.7%	0.8%	1.5%	2.4%	2.4%	2.1%	1.2%	1.7%	3.2%	1.1%	1.0%	2.2%	3.1%	2.3%	2.31%
Assets 5Y	-3.0%	-2.5%	-1.9%	-0.7%	-0.8%	4.2%	0.5%	0.8%	0.7%	0.1%	-0.3%	-1.2%	-1.7%	-1.2%	1.2%	1.6%	1.8%	2.5%	2.5%	2.5%	2.51%
Equity 3Y	-9.6%	-5.1%	-15.2%	-16.3%	-23.6%	-10.8%	-2.4%	2.1%	-2.5%	-0.5%	-1.5%	0.9%	10.1%	3.5%	13.6%	17.3%	27.7%	13.7%	9.1%	6.7%	6.74%
Book Value 3Y	-10.0%	-7.1%	-15.5%	-20.4%	-23.5%	-13.8%	-4.1%	1.1%	-1.2%	5.9%	11.8%	14.0%	17.2%	16.7%	25.7%	28.2%	31.5%	25.3%	18.3%	15.1%	15.09%
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	0.09	0.44	0.55	0.61	0.72	0.62	0.66	0.55	0.25	0.09	0.06	0.02	0.00	0.01	0.00	0.00	0.00	0.00	0.01	0.08	0.085
Earnings Stability	0.13	0.02	0.21	0.50	0.43	0.53	0.01	0.01	0.03	0.07	0.17	0.16	0.23	0.20	0.10	0.22	0.33	0.29	0.19	0.19	0.189
Margin Stability	0.76	0.74	0.82	0.88	0.81	0.82	0.84	0.85	0.86	0.85	0.87	0.87	0.88	0.86	0.86	0.85	0.84	0.84	0.85	0.84	0.836
Rev. Growth Consistency	0.50	0.50	0.50	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.000
Earn. Growth Consistency	0.50	0.00	0.00	0.00	1.00	0.50	0.50	0.50	1.00	1.00	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	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.50	0.99	0.50	0.50	0.89	0.50	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.20	0.20	0.50	0.81	0.20	0.20	0.50	0.500
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	0.62	0.00	0.00	—	—	0.00	0.36	—	—	0.00	0.000
ROE Trend	-0.21	-0.07	-0.54	-0.33	-0.09	0.07	0.72	0.74	0.92	0.49	0.32	0.10	0.01	-0.20	-0.41	-0.27	-0.30	-0.04	0.18	0.12	0.115
Gross Margin Trend	0.09	0.16	0.17	0.19	0.18	0.15	0.10	0.03	-0.09	-0.18	-0.20	-0.21	-0.17	-0.13	-0.05	0.00	-0.01	-0.01	-0.06	-0.15	-0.147
FCF Margin Trend	0.23	0.12	0.13	0.02	-0.03	-0.07	-0.08	-0.04	0.00	-0.09	-0.12	-0.08	-0.04	0.07	0.12	0.13	0.15	0.10	0.10	0.05	0.048
Sustainable Growth Rate	—	—	—	—	—	—	48.6%	59.3%	80.3%	47.1%	25.8%	12.7%	13.8%	—	—	3.7%	7.0%	15.0%	28.1%	21.2%	21.25%
Internal Growth Rate	—	—	—	—	—	—	22.0%	28.9%	38.5%	25.1%	13.6%	6.5%	7.1%	—	—	1.8%	3.5%	7.7%	14.9%	11.7%	11.70%

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	-0.89	-1.86	-0.69	-0.88	-1.52	-8.69	0.77	0.60	0.46	0.47	0.74	1.42	1.25	-9.01	-2.87	6.02	3.42	1.63	0.93	1.15	1.146
FCF/OCF	0.47	0.50	0.55	0.53	0.51	0.54	0.47	0.42	0.32	0.17	0.10	0.15	0.23	0.34	0.40	0.50	0.57	0.52	0.51	0.48	0.484
FCF/Net Income	snapshot only																				0.554
OCF/EBITDA	snapshot only																				0.577
CapEx/Revenue	24.4%	19.5%	16.9%	13.8%	12.8%	14.4%	16.9%	23.6%	37.8%	46.4%	51.1%	47.4%	39.6%	40.1%	31.9%	25.7%	22.1%	23.1%	23.1%	23.5%	23.49%
CapEx/Depreciation	snapshot only																				0.994
Accruals Ratio	-0.22	-0.18	-0.31	-0.25	-0.21	-0.17	0.04	0.09	0.15	0.11	0.03	-0.03	-0.02	-0.11	-0.13	-0.09	-0.08	-0.04	0.01	-0.02	-0.015
Sloan Accruals	snapshot only																				-0.037
Cash Flow Adequacy	snapshot only																				1.936
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%	0.00%
Dividend/Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Payout Ratio	—	—	—	—	—	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	—	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
FCF Payout Ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Payout Ratio	—	—	—	—	—	—	34.4%	26.8%	18.1%	18.6%	27.2%	49.1%	49.5%	—	—	2.1%	1.5%	82.7%	38.4%	56.6%	56.57%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	6.1%	8.4%	9.0%	11.1%	16.4%	16.4%	16.2%	15.1%	10.0%	8.6%	7.5%	6.9%	4.8%	3.3%	5.5%	5.7%	8.0%	9.2%	7.6%	10.5%	10.49%
Net Buyback Yield	5.9%	8.2%	9.0%	11.1%	16.3%	16.3%	16.2%	15.1%	10.0%	8.5%	7.4%	6.9%	4.8%	3.3%	5.5%	5.6%	8.0%	9.2%	7.5%	10.4%	10.41%
Total Shareholder Return	5.9%	8.2%	9.0%	11.1%	16.3%	16.3%	16.2%	15.1%	10.0%	8.5%	7.4%	6.9%	4.8%	3.3%	5.5%	5.6%	8.0%	9.2%	7.5%	10.4%	10.41%

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)	0.73	0.78	0.75	0.74	1.22	0.67	0.76	0.76	0.84	0.77	0.78	0.81	0.80	0.75	0.74	0.77	0.76	0.79	0.78	0.82	0.822
Interest Burden (EBT/EBIT)	1.15	1.33	1.07	1.10	1.36	3.54	0.92	0.98	0.99	0.99	0.97	0.81	0.84	96.14	1.32	0.69	0.77	0.84	0.91	0.88	0.875
EBIT Margin	-0.61	-0.20	-0.68	-0.41	-0.10	-0.02	0.59	0.92	1.45	1.53	1.02	0.60	0.62	-0.00	-0.19	0.16	0.26	0.45	0.72	0.55	0.552
Asset Turnover	0.22	0.30	0.34	0.41	0.47	0.47	0.44	0.33	0.23	0.17	0.16	0.16	0.16	0.16	0.18	0.21	0.22	0.24	0.25	0.26	0.264
Equity Multiplier	2.19	1.99	2.30	2.51	3.27	2.50	2.70	2.64	2.89	2.34	2.16	2.08	2.07	2.03	2.19	2.11	2.08	2.09	2.16	2.03	2.028

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)	$-4.33	$-2.29	$-7.60	$-5.05	$-3.66	$-0.69	$7.56	$10.02	$12.49	$9.22	$6.51	$3.43	$3.17	$-0.60	$-2.00	$0.91	$1.70	$4.10	$7.63	$6.17	$6.17
Book Value/Share	$14.77	$17.03	$12.86	$11.31	$10.54	$14.25	$18.09	$20.64	$20.75	$23.36	$27.60	$27.85	$23.77	$27.08	$25.52	$23.83	$23.96	$28.06	$29.94	$31.46	$32.69
Tangible Book/Share	$12.88	$15.16	$10.83	$9.51	$8.40	$12.32	$16.07	$18.58	$18.68	$19.52	$25.09	$25.29	$21.59	$24.53	$22.91	$21.59	$21.74	$25.60	$27.49	$29.01	$29.01
Revenue/Share	$8.40	$10.97	$13.80	$15.24	$21.18	$18.95	$18.39	$14.76	$10.35	$7.83	$8.49	$8.76	$7.64	$8.89	$10.69	$10.56	$11.24	$13.86	$14.97	$15.53	$16.14
FCF/Share	$1.82	$2.12	$2.89	$2.33	$2.86	$3.23	$2.71	$2.49	$1.84	$0.72	$0.47	$0.72	$0.92	$1.82	$2.32	$2.75	$3.35	$3.46	$3.61	$3.42	$3.55
OCF/Share	$3.87	$4.26	$5.22	$4.44	$5.58	$5.96	$5.82	$5.98	$5.75	$4.36	$4.81	$4.87	$3.95	$5.39	$5.73	$5.46	$5.83	$6.66	$7.06	$7.07	$7.34
Cash/Share	$1.02	$0.02	$0.04	$0.00	$0.01	$0.10	$0.01	$0.12	$0.05	$0.00	$0.01	$0.03	$0.01	$0.11	$0.02	$0.02	$0.03	$0.01	$0.04	$0.26	$0.27
EBITDA/Share	$-2.70	$0.16	$-6.92	$-3.96	$0.37	$1.94	$13.08	$15.77	$17.30	$14.31	$11.50	$8.27	$7.38	$3.20	$1.29	$4.77	$6.14	$9.88	$14.50	$12.24	$12.24
Debt/Share	$11.62	$10.46	$11.36	$10.93	$13.26	$11.53	$12.08	$12.06	$12.24	$12.67	$15.40	$15.80	$13.42	$15.15	$18.91	$15.92	$16.31	$15.86	$16.41	$15.46	$15.46
Net Debt/Share	$10.60	$10.44	$11.32	$10.93	$13.25	$11.43	$12.07	$11.94	$12.19	$12.66	$15.39	$15.78	$13.42	$15.04	$18.89	$15.90	$16.28	$15.86	$16.37	$15.20	$15.20

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.735
Altman Z-Prime	snapshot only																				2.642
Piotroski F-Score	6	6	6	5	7	6	6	6	4	6	5	4	6	4	5	5	5	6	6	7	7
Beneish M-Score	-1.89	1.34	-3.22	-2.48	-2.95	-3.46	-2.79	-0.41	0.59	0.89	-2.32	-2.26	-2.36	-2.96	-2.56	-2.73	-2.30	-1.94	1.91	-2.33	-2.331
Ohlson O-Score	snapshot only																				-8.250
ROIC (Greenblatt)	snapshot only																				16.67%
Net-Net WC	snapshot only																				$-27.31
EVA	snapshot only																				$111535746.33

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	23.58	18.18	22.91	26.44	18.33	21.37	57.05	66.07	64.09	61.31	52.64	47.17	48.67	21.67	18.03	29.76	40.10	52.20	61.00	54.34	54.339
Credit Grade	snapshot only																				10
Credit Trend	snapshot only																				24.583
Implied Spread (bps)	snapshot only																				350.000
Industry Credit Rank	snapshot only																				55
Sector Credit Rank	snapshot only																				40

CNX 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