$148.23

+0.84 (+0.57%)

Weekly Expected Move ±6.8%

$119 $128 $138 $147 $156

NASDAQ · Industrials · Consulting Services · Alpha Radar Sell · Power 35 · $958.0M mcap · 6M float · 3.01% daily turnover · Short 44% of daily vol

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

34.3 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 16.2% · 5Y Avg: 14.0%

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. CRAI has No discernible competitive edge (34.3/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. ROIC of 16.2% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

Analyst Insights

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

Analyst Price Targets

Analyst Recommendations

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

Rating Summary

ConsensusBuy

Avg Target$—

Analysts0

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2024-08-06	Barrington	Kevin Steinke	$120	$194	+74	+25.8%	$154.25
2022-08-08	Barrington	Kevin Steinke	Initiated	$120	—	+27.0%	$94.53

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.

B+

May 22, 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. CRAI receives an overall rating of B+. Strongest factors: DCF (4/5), ROE (5/5), ROA (5/5). Areas of concern: D/E (1/5), P/E (2/5), P/B (1/5).

Rating Change History

Date	From	To
2026-05-11	A-	B+
2026-05-04	B+	A-
2026-04-07	B	B+
2026-04-01	B+	B
2026-02-11	B	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.

★ ★ ★ ★ ★ 31 Grade D

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. CRAI scores highest in Safety (90/100) and lowest in Cash Flow (8/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

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

Altman Z-Score

3.63

Safe Zone

Piotroski F-Score

4/9

✓ ✗ ✗ ✗ ✓ ✗ ✓ ✗ ✓

Beneish M-Score

-1.72

Possible Manipulator

Ohlson O-Score

-5.55

Bankruptcy prob: 0.4%

Low Risk

Credit Rating

BBB

Score: 58.7/100

Trend: Deteriorating

Earnings Quality

25/100

OCF/NI: -0.24x

Accruals: 9.9%

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. CRAI scores 3.63, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. CRAI scores 4/9, 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. CRAI's score of -1.72 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. CRAI's implied 0.4% 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. CRAI receives an estimated rating of BBB (score: 58.7/100), with a deteriorating 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). CRAI's score of 25/100 is low — reported earnings may not be fully supported by cash flows.

Valuation

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

P/E

20.15x

PEG

-7.19x

P/S

1.24x

P/B

4.87x

P/FCF

-63.93x

P/OCF

—

EV/EBITDA

11.91x

EV/Revenue

1.55x

EV/EBIT

15.98x

EV/FCF

-70.34x

Earnings Yield

4.40%

FCF Yield

-1.56%

Shareholder Yield

7.61%

Graham Number

$72.84

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 20.1x earnings, CRAI commands a growth premium. Graham's intrinsic value formula yields $72.84 per share, 104% 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

0.691

NI / EBT

Interest Burden

0.926

EBT / EBIT

EBIT Margin

0.097

EBIT / Rev

Asset Turnover

1.284

Rev / Assets

Equity Multiplier

2.820

Assets / Equity

ROE

22.5%

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. CRAI's ROE of 22.5% is driven by Asset Turnover (1.284), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

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

Adj. Growth Rate

8.66%

Fair P/E

25.82x

Intrinsic Value

$187.76

Price/Value

0.88x

Margin of Safety

12.07%

Premium

-12.07%

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 CRAI's realized 8.7% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $187.76, CRAI appears undervalued with a 12% margin of safety. The adjusted fair P/E of 25.8x compares to the current market P/E of 20.1x.

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

$148.23

Median 1Y

$160.19

5th Pctile

$79.67

95th Pctile

$320.71

Ann. Volatility

42.3%

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

Executive Compensation

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

C-Suite Compensation

Executive	Salary	Stock	Total
Paul Maleh President, chief executive officer and chairman of the board	$900,000	$2,099,925	$4,156,568
Chad Holmes corporate vice president and chief corporate development officer	$500,000	$400,095	$1,573,456
Jonathan Yellin counsel ve vice president and general counsel	$500,000	$424,958	$1,363,319
Brian Langan strategy e vice president and chief strategy and business transformation officer	$355,385	$325,052	$1,075,616
Eric Nierenberg president, vice president, chief financial officer and treasurer	$341,154	$325,052	$996,908
Daniel Mahoney president, cutive vice president, chief financial officer and treasurer	$153,846	$—	$166,000

CEO Pay Ratio

Insufficient data for pay ratio.

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

—

Revenue / Employee

—

Profit / Employee

—

SGA / Employee

—

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	Q1'21	Q2'21	Q3'21	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	Current
ROE	14.0%	16.4%	18.9%	22.0%	22.0%	22.1%	20.8%	19.7%	18.7%	17.1%	18.2%	20.4%	19.0%	20.4%	22.0%	24.0%	26.7%	26.7%	25.7%	22.5%	22.51%
ROA	6.1%	6.1%	7.0%	8.2%	8.2%	8.2%	7.9%	7.4%	7.0%	6.5%	7.0%	7.8%	7.3%	7.8%	8.3%	9.1%	10.1%	10.1%	9.1%	8.0%	7.98%
ROIC	9.1%	11.0%	12.5%	16.2%	16.1%	15.9%	14.4%	13.9%	14.0%	13.3%	15.1%	16.7%	15.4%	16.9%	17.3%	18.8%	21.0%	20.7%	18.4%	16.2%	16.20%
ROCE	11.1%	12.9%	14.2%	17.2%	18.0%	18.1%	18.2%	17.4%	17.0%	15.4%	17.7%	19.7%	18.4%	20.3%	22.1%	23.8%	26.3%	26.4%	27.4%	25.1%	25.06%
Gross Margin	28.1%	29.1%	29.6%	29.9%	30.9%	31.1%	30.6%	29.4%	30.0%	28.2%	28.5%	29.2%	25.3%	31.3%	31.7%	33.8%	31.2%	27.4%	24.1%	26.2%	26.15%
Operating Margin	10.0%	10.8%	9.4%	10.5%	10.1%	10.0%	9.2%	9.0%	9.8%	7.3%	10.6%	11.4%	6.6%	11.0%	12.2%	14.0%	10.6%	9.3%	10.5%	9.0%	8.97%
Net Margin	7.2%	7.8%	8.0%	7.7%	7.8%	8.0%	6.0%	5.8%	5.9%	5.8%	7.1%	8.0%	3.8%	6.8%	8.5%	9.9%	6.5%	6.2%	6.7%	5.5%	5.54%
EBITDA Margin	14.1%	15.1%	14.3%	14.9%	15.6%	15.5%	12.5%	12.9%	13.4%	12.1%	14.0%	15.0%	10.4%	14.4%	16.8%	17.8%	14.1%	13.6%	12.0%	12.5%	12.50%
FCF Margin	-12.9%	1.8%	7.9%	-8.8%	-4.8%	2.0%	3.6%	2.3%	5.9%	9.4%	9.2%	10.0%	9.1%	3.6%	4.8%	2.3%	3.0%	3.9%	2.5%	-2.2%	-2.21%
OCF Margin	-9.8%	3.4%	8.6%	-8.3%	-4.3%	2.6%	4.3%	2.8%	6.4%	9.9%	9.6%	10.4%	9.8%	4.5%	7.2%	4.7%	5.2%	5.7%	3.0%	-1.5%	-1.49%
ROE 3Y Avg	snapshot only																				22.29%
ROE 5Y Avg	snapshot only																				21.58%
ROA 3Y Avg	snapshot only																				8.12%
ROIC 3Y Avg	snapshot only																				12.17%
ROIC Economic	snapshot only																				16.06%
Cash ROA	snapshot only																				-1.82%
Cash ROIC	snapshot only																				-3.56%
CROIC	snapshot only																				-5.27%
NOPAT Margin	snapshot only																				6.78%
Pretax Margin	snapshot only																				9.00%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				17.78%
SBC / Revenue	snapshot only																				-0.00%

Valuation

Metric	Q1'21	Q2'21	Q3'21	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	Current
P/E Ratio	19.59	18.24	18.96	13.80	13.83	13.47	19.74	18.40	17.99	19.48	17.74	23.80	29.07	26.28	27.20	23.15	22.21	23.93	24.26	22.70	20.147
P/S Ratio	1.07	1.13	1.32	1.06	1.08	1.06	1.46	1.27	1.15	1.15	1.09	1.60	1.80	1.69	1.85	1.69	1.76	1.85	1.77	1.41	1.243
P/B Ratio	2.65	2.91	3.48	2.98	3.06	3.00	4.08	3.58	3.32	3.29	3.22	4.85	5.52	5.34	5.98	5.56	5.92	6.38	6.22	5.09	4.866
P/FCF	-8.28	63.87	16.71	-12.02	-22.39	53.52	40.41	54.50	19.52	12.14	11.83	15.96	19.63	47.19	38.32	73.95	59.44	47.63	71.61	-63.93	-63.928
P/OCF	—	32.93	15.32	—	—	40.92	34.28	44.74	18.00	11.57	11.36	15.35	18.36	37.27	25.51	35.95	34.06	32.37	59.26	—	—
EV/EBITDA	10.28	10.04	10.92	8.11	8.06	7.87	11.02	10.09	9.60	10.16	9.17	12.47	14.73	13.28	13.80	12.08	11.84	12.59	13.35	11.91	11.906
EV/Revenue	1.28	1.33	1.51	1.18	1.21	1.19	1.61	1.42	1.30	1.29	1.20	1.71	1.90	1.79	1.96	1.80	1.87	1.96	1.91	1.55	1.553
EV/EBIT	16.69	15.53	16.41	11.65	11.44	11.14	15.70	14.59	13.99	15.24	13.39	17.59	21.27	18.72	19.04	16.48	15.85	16.92	17.55	15.98	15.980
EV/FCF	-9.89	75.13	19.17	-13.45	-24.97	59.81	44.66	61.03	22.04	13.72	13.02	17.02	20.79	50.05	40.63	78.75	63.06	50.33	77.49	-70.34	-70.336
Earnings Yield	5.1%	5.5%	5.3%	7.2%	7.2%	7.4%	5.1%	5.4%	5.6%	5.1%	5.6%	4.2%	3.4%	3.8%	3.7%	4.3%	4.5%	4.2%	4.1%	4.4%	4.40%
FCF Yield	-12.1%	1.6%	6.0%	-8.3%	-4.5%	1.9%	2.5%	1.8%	5.1%	8.2%	8.5%	6.3%	5.1%	2.1%	2.6%	1.4%	1.7%	2.1%	1.4%	-1.6%	-1.56%
Price/Tangible Book	snapshot only																				9.609
EV/Gross Profit	snapshot only																				5.720
Acquirers Multiple	snapshot only																				15.828
Shareholder Yield	snapshot only																				7.61%
Graham Number	snapshot only																				$72.84

Leverage & Solvency

Metric	Q1'21	Q2'21	Q3'21	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	Current
Current Ratio	1.10	1.10	1.10	1.17	1.17	1.17	1.15	1.15	1.15	1.15	1.12	1.12	1.12	1.12	1.07	1.07	1.07	1.07	0.92	0.92	0.918
Quick Ratio	1.10	1.10	1.10	1.17	1.17	1.17	1.15	1.15	1.15	1.15	1.12	1.12	1.12	1.12	1.07	1.07	1.07	1.07	0.92	0.92	0.918
Debt/Equity	0.73	0.73	0.73	0.67	0.67	0.67	0.58	0.58	0.58	0.58	0.54	0.54	0.54	0.54	0.49	0.49	0.49	0.49	0.60	0.60	0.596
Net Debt/Equity	0.51	0.51	0.51	0.35	0.35	0.35	0.43	0.43	0.43	0.43	0.32	0.32	0.32	0.32	0.36	0.36	0.36	0.36	0.51	0.51	0.510
Debt/Assets	0.27	0.27	0.27	0.25	0.25	0.25	0.22	0.22	0.22	0.22	0.21	0.21	0.21	0.21	0.18	0.18	0.18	0.18	0.20	0.20	0.202
Debt/EBITDA	2.38	2.14	2.00	1.64	1.59	1.58	1.41	1.45	1.48	1.58	1.40	1.30	1.36	1.26	1.06	0.99	0.92	0.91	1.18	1.27	1.266
Net Debt/EBITDA	1.67	1.50	1.40	0.86	0.83	0.83	1.05	1.08	1.10	1.17	0.84	0.78	0.82	0.76	0.79	0.74	0.68	0.67	1.01	1.08	1.085
Interest Coverage	32.76	36.70	47.68	58.91	48.48	40.65	33.20	35.89	20.45	16.51	17.31	16.85	16.32	16.04	16.00	17.41	17.91	16.96	15.29	19.11	19.114
Equity Multiplier	2.67	2.67	2.67	2.70	2.70	2.70	2.61	2.61	2.61	2.61	2.61	2.61	2.61	2.61	2.69	2.69	2.69	2.69	2.94	2.94	2.944
Cash Ratio	snapshot only																				0.055
Debt Service Coverage	snapshot only																				25.653
Cash to Debt	snapshot only																				0.143
FCF to Debt	snapshot only																				-0.134
Defensive Interval	snapshot only																				729.6 days

Efficiency & Turnover

Metric	Q1'21	Q2'21	Q3'21	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	Current
Asset Turnover	1.11	0.99	1.01	1.06	1.05	1.05	1.07	1.08	1.10	1.10	1.13	1.16	1.18	1.22	1.22	1.24	1.27	1.30	1.25	1.28	1.284
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	4.19	3.63	3.72	3.78	3.70	3.70	3.40	3.33	3.41	3.40	3.16	3.26	3.31	3.41	3.28	3.33	3.40	3.49	3.21	3.29	3.291
Payables Turnover	18.12	17.09	17.35	16.56	19.01	18.88	17.45	16.20	16.60	16.74	15.73	16.22	16.74	17.07	17.08	17.03	17.05	17.74	18.29	19.25	19.252
DSO	87	100	98	97	99	99	107	109	107	107	115	112	110	107	111	110	107	105	114	111	110.9 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	20	21	21	22	19	19	21	23	22	22	23	23	22	21	21	21	21	21	20	19	19.0 days
Cash Conversion Cycle	67	79	77	74	79	79	86	87	85	85	92	89	89	86	90	88	86	84	94	92	92.0 days
Fixed Asset Turnover	snapshot only																				6.830
Cash Velocity	snapshot only																				42.323
Capital Intensity	snapshot only																				0.816

Growth (YoY)

Metric	Q1'21	Q2'21	Q3'21	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	Current
Revenue	18.7%	17.7%	16.3%	19.1%	12.5%	7.9%	6.9%	2.7%	4.5%	4.3%	5.6%	8.0%	7.3%	10.7%	10.2%	8.5%	9.3%	8.7%	9.3%	10.5%	10.50%
Net Income	42.3%	48.8%	62.0%	88.8%	61.0%	37.4%	13.5%	-7.5%	-14.5%	-22.2%	-11.8%	5.2%	3.4%	20.8%	21.2%	17.8%	40.4%	31.2%	17.4%	-6.0%	-5.99%
EPS	46.3%	58.6%	69.7%	99.6%	70.9%	42.9%	17.7%	-4.3%	-10.9%	-20.4%	-8.8%	8.8%	5.9%	25.1%	24.6%	20.4%	43.7%	35.6%	21.7%	-2.1%	-2.08%
FCF	-4.4%	1.1%	2.3%	-4.8%	57.9%	21.1%	-51.1%	1.3%	2.3%	4.0%	1.7%	3.6%	66.0%	-58.1%	-42.6%	-75.3%	-64.6%	18.3%	-44.0%	-2.1%	-2.07%
EBITDA	53.1%	43.6%	44.4%	58.4%	35.5%	23.0%	12.8%	-0.7%	-5.4%	-11.9%	-5.1%	4.9%	2.0%	17.0%	19.0%	18.0%	33.7%	25.6%	10.5%	-3.3%	-3.34%
Op. Income	43.2%	55.6%	62.4%	87.8%	51.6%	24.1%	14.3%	-3.4%	-2.5%	-7.8%	-2.0%	11.5%	1.8%	23.7%	22.9%	20.8%	44.7%	26.3%	17.5%	-1.4%	-1.40%
OCF Growth	snapshot only																				-1.35%
Asset Growth	snapshot only																				10.05%
Equity Growth	snapshot only																				0.72%
Debt Growth	snapshot only																				23.24%
Shares Change	snapshot only																				-3.99%
Dividend Growth	snapshot only																				11.30%

Growth (CAGR)

Metric	Q1'21	Q2'21	Q3'21	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	Current
Revenue 3Y	15.9%	16.3%	16.2%	15.9%	14.3%	13.3%	12.5%	11.8%	11.7%	9.8%	9.5%	9.7%	8.0%	7.6%	7.5%	6.4%	7.0%	7.9%	8.3%	9.0%	8.99%
Revenue 5Y	11.3%	12.0%	12.5%	13.7%	13.3%	13.0%	12.9%	12.9%	12.9%	12.1%	12.1%	11.5%	10.8%	10.9%	10.6%	10.4%	10.3%	9.8%	9.6%	9.6%	9.63%
EPS 3Y	32.7%	47.4%	52.6%	47.9%	39.0%	39.9%	33.0%	30.4%	30.6%	21.7%	22.1%	27.6%	17.3%	12.5%	10.2%	7.8%	10.7%	10.5%	11.4%	8.7%	8.66%
EPS 5Y	22.3%	27.0%	30.3%	34.6%	37.1%	32.1%	29.4%	30.0%	28.9%	29.5%	30.7%	27.5%	20.4%	22.2%	21.7%	23.8%	27.6%	25.1%	22.5%	19.6%	19.64%
Net Income 3Y	28.6%	41.0%	47.6%	41.5%	32.3%	32.4%	27.1%	25.1%	25.1%	16.7%	17.5%	22.5%	12.5%	8.9%	6.7%	4.7%	7.5%	7.2%	7.9%	5.2%	5.24%
Net Income 5Y	16.7%	21.5%	25.1%	29.5%	32.0%	27.1%	26.1%	26.1%	24.0%	24.5%	26.4%	22.5%	15.4%	16.9%	17.1%	19.4%	23.2%	20.3%	18.2%	15.3%	15.27%
EBITDA 3Y	33.4%	37.3%	38.8%	39.3%	33.0%	33.9%	29.9%	23.2%	25.2%	15.9%	15.6%	18.2%	9.4%	8.3%	8.4%	7.1%	8.9%	9.0%	7.6%	6.2%	6.17%
EBITDA 5Y	16.1%	19.9%	21.6%	25.8%	27.7%	26.3%	26.0%	25.9%	24.9%	22.9%	23.4%	23.0%	17.8%	19.9%	19.9%	18.3%	21.8%	18.0%	15.2%	13.5%	13.49%
Gross Profit 3Y	13.5%	14.2%	14.2%	14.0%	11.8%	11.9%	11.7%	11.0%	12.6%	10.3%	10.5%	11.8%	8.3%	8.4%	8.5%	8.0%	9.5%	8.6%	6.5%	4.8%	4.85%
Gross Profit 5Y	7.8%	8.9%	9.7%	11.4%	11.7%	12.0%	12.9%	13.3%	13.5%	12.1%	11.3%	10.3%	7.8%	8.8%	9.3%	9.9%	12.1%	11.1%	10.2%	9.4%	9.42%
Op. Income 3Y	26.1%	33.6%	36.9%	35.0%	27.4%	27.6%	26.2%	23.7%	28.4%	21.2%	22.1%	26.5%	14.6%	12.3%	11.2%	9.2%	12.8%	13.0%	12.3%	9.9%	9.94%
Op. Income 5Y	10.2%	16.0%	18.1%	23.5%	25.5%	23.5%	24.2%	24.6%	24.3%	22.2%	23.5%	21.6%	15.5%	18.8%	19.3%	20.6%	25.5%	22.7%	21.3%	19.2%	19.25%
FCF 3Y	—	-35.7%	9.5%	—	—	—	—	—	—	—	—	—	—	36.1%	-8.8%	—	—	35.0%	-4.5%	—	—
FCF 5Y	—	—	—	—	—	—	12.4%	-17.0%	4.4%	9.8%	11.7%	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	-25.5%	6.2%	—	—	24.2%	—	—	1.1%	—	—	62.8%	—	18.0%	1.5%	—	—	40.4%	-3.7%	—	—
OCF 5Y	—	—	40.6%	—	—	1.2%	-2.1%	-18.9%	0.6%	6.1%	8.6%	—	—	31.0%	—	—	52.3%	—	—	—	—
Assets 3Y	19.9%	19.9%	19.9%	15.4%	15.4%	15.4%	14.1%	14.1%	14.1%	1.1%	1.2%	1.2%	-0.3%	-0.3%	0.8%	1.0%	1.0%	1.0%	4.5%	4.5%	4.51%
Assets 5Y	11.8%	12.1%	12.1%	12.0%	12.1%	12.1%	11.9%	11.2%	11.2%	11.2%	11.3%	8.9%	8.9%	8.9%	9.0%	9.0%	9.0%	1.4%	3.4%	3.4%	3.35%
Equity 3Y	0.2%	0.2%	0.2%	-0.2%	-0.2%	-0.2%	2.4%	2.4%	2.4%	2.2%	2.4%	2.4%	0.5%	0.5%	0.5%	1.0%	1.0%	1.0%	0.4%	0.4%	0.38%
Book Value 3Y	3.4%	4.7%	3.6%	4.3%	4.8%	5.4%	7.1%	6.8%	6.9%	6.6%	6.4%	6.7%	4.8%	3.8%	3.8%	4.1%	4.0%	4.1%	3.6%	3.6%	3.65%
Dividend 3Y	10.4%	9.9%	8.0%	10.8%	9.5%	11.0%	12.5%	10.7%	10.9%	10.6%	8.2%	8.5%	8.8%	7.7%	7.8%	7.5%	7.6%	7.7%	7.4%	7.0%	7.00%

Growth Quality

Metric	Q1'21	Q2'21	Q3'21	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	Current
Revenue Stability	0.91	0.92	0.94	0.95	0.97	0.98	0.99	0.98	0.98	0.98	0.98	0.97	0.98	0.98	0.98	0.96	0.98	0.99	0.99	1.00	0.995
Earnings Stability	0.83	0.80	0.79	0.78	0.85	0.88	0.91	0.86	0.84	0.81	0.85	0.83	0.73	0.73	0.81	0.81	0.78	0.75	0.81	0.63	0.634
Margin Stability	0.93	0.94	0.94	0.94	0.94	0.95	0.96	0.95	0.96	0.97	0.97	0.96	0.94	0.95	0.96	0.97	0.95	0.97	0.97	0.94	0.944
Rev. Growth Consistency	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
Earn. Growth Consistency	1.00	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	1.00	1.00	1.00	0.00	0.000
FCF Positive Streak	0	0	0	0	0	1	1	0	0	1	1	1	1	1	1	1	1	1	1	0	0
Earnings Persistence	0.83	0.80	0.50	0.50	0.50	0.85	0.95	0.97	0.94	0.91	0.95	0.98	0.99	0.92	0.92	0.93	0.84	0.88	0.93	0.98	0.976
Earnings Smoothness	0.65	0.61	0.53	0.39	0.53	0.68	0.87	0.92	0.84	0.75	0.87	0.95	0.97	0.81	0.81	0.84	0.66	0.73	0.84	0.94	0.938
ROE Trend	0.04	0.06	0.07	0.10	0.10	0.09	0.05	0.03	0.01	-0.02	-0.01	-0.00	-0.01	0.01	0.03	0.04	0.08	0.08	0.06	0.00	0.002
Gross Margin Trend	-0.03	-0.02	-0.01	-0.00	0.01	0.02	0.02	0.02	0.02	0.00	-0.01	-0.01	-0.02	-0.01	-0.00	0.01	0.03	0.02	-0.00	-0.03	-0.026
FCF Margin Trend	-0.09	0.14	0.21	-0.05	0.03	0.13	0.03	0.08	0.15	0.08	0.04	0.13	0.09	-0.02	-0.02	-0.04	-0.05	-0.03	-0.05	-0.08	-0.084
Sustainable Growth Rate	10.3%	12.7%	15.1%	17.9%	17.9%	17.9%	16.2%	15.0%	13.8%	12.1%	13.1%	15.2%	13.6%	14.8%	16.2%	18.0%	20.4%	20.3%	19.2%	15.9%	15.86%
Internal Growth Rate	4.7%	5.0%	6.0%	7.1%	7.1%	7.1%	6.5%	6.0%	5.5%	4.8%	5.3%	6.2%	5.5%	6.0%	6.5%	7.3%	8.4%	8.3%	7.3%	6.0%	5.96%

Cash Flow Quality

Metric	Q1'21	Q2'21	Q3'21	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	Current
OCF/Net Income	-1.78	0.55	1.24	-1.08	-0.55	0.33	0.58	0.41	1.00	1.68	1.56	1.55	1.58	0.71	1.07	0.64	0.65	0.74	0.41	-0.24	-0.239
FCF/OCF	1.33	0.52	0.92	1.06	1.12	0.76	0.85	0.82	0.92	0.95	0.96	0.96	0.94	0.79	0.67	0.49	0.57	0.68	0.83	1.48	1.483
FCF/Net Income	snapshot only																				-0.355
OCF/EBITDA	snapshot only																				-0.114
CapEx/Revenue	3.2%	1.7%	0.7%	0.5%	0.5%	0.6%	0.6%	0.5%	0.5%	0.5%	0.4%	0.4%	0.6%	1.0%	2.4%	2.4%	2.2%	1.8%	0.5%	0.7%	0.72%
CapEx/Depreciation	snapshot only																				0.216
Accruals Ratio	0.17	0.03	-0.02	0.17	0.13	0.06	0.03	0.04	0.00	-0.04	-0.04	-0.04	-0.04	0.02	-0.01	0.03	0.04	0.03	0.05	0.10	0.099
Sloan Accruals	snapshot only																				-0.118
Cash Flow Adequacy	snapshot only																				-0.583
Earnings Quality Score	snapshot only																				0.250

Dividends & Buybacks

Metric	Q1'21	Q2'21	Q3'21	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	Current
Dividend Yield	1.3%	1.2%	1.1%	1.4%	1.3%	1.4%	1.1%	1.3%	1.5%	1.5%	1.6%	1.1%	1.0%	1.0%	1.0%	1.1%	1.0%	1.0%	1.0%	1.3%	1.43%
Dividend/Share	$0.95	$1.01	$1.02	$1.10	$1.15	$1.21	$1.31	$1.37	$1.44	$1.48	$1.53	$1.59	$1.67	$1.74	$1.79	$1.85	$1.95	$2.05	$2.09	$2.15	$2.12
Payout Ratio	26.4%	22.7%	20.0%	18.6%	18.6%	19.2%	22.0%	24.1%	26.1%	29.4%	28.1%	25.8%	28.7%	27.6%	26.4%	24.9%	23.3%	23.9%	25.2%	29.5%	29.53%
FCF Payout Ratio	—	79.5%	17.6%	—	—	76.1%	45.0%	71.4%	28.3%	18.3%	18.7%	17.3%	19.4%	49.5%	37.1%	79.7%	62.4%	47.7%	74.5%	—	—
Total Payout Ratio	91.6%	1.4%	1.4%	1.2%	1.3%	90.3%	85.3%	1.3%	99.4%	95.5%	1.1%	72.3%	1.3%	1.2%	98.0%	77.2%	1.0%	1.1%	1.2%	1.7%	1.73%
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	0.24	0.17	0.15	0.20	0.15	0.17	0.26	0.21	0.21	0.21	0.14	0.14	0.15	0.14	0.15	0.15	0.15	0.15	0.13	0.13	0.126
Buyback Yield	3.3%	6.6%	6.2%	7.3%	8.4%	5.3%	3.2%	5.7%	4.1%	3.4%	4.6%	2.0%	3.5%	3.6%	2.6%	2.3%	3.6%	3.7%	3.7%	6.3%	6.31%
Net Buyback Yield	3.3%	6.6%	6.2%	7.3%	8.4%	5.3%	3.2%	5.7%	4.1%	3.4%	4.6%	2.0%	3.5%	3.6%	2.6%	2.3%	3.6%	3.7%	3.7%	6.3%	6.31%
Total Shareholder Return	4.7%	7.8%	7.2%	8.7%	9.7%	6.7%	4.3%	7.0%	5.5%	4.9%	6.2%	3.0%	4.5%	4.7%	3.6%	3.3%	4.7%	4.7%	4.8%	7.6%	7.61%

DuPont Factors

Metric	Q1'21	Q2'21	Q3'21	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	Current
Tax Burden (NI/EBT)	0.74	0.74	0.77	0.77	0.76	0.76	0.74	0.74	0.73	0.75	0.74	0.74	0.74	0.72	0.70	0.71	0.71	0.71	0.72	0.69	0.691
Interest Burden (EBT/EBIT)	0.97	0.97	0.98	0.98	0.98	0.98	0.97	0.96	0.94	0.93	0.93	0.94	0.94	0.94	0.94	0.94	0.94	0.94	0.93	0.93	0.926
EBIT Margin	0.08	0.09	0.09	0.10	0.11	0.11	0.10	0.10	0.09	0.08	0.09	0.10	0.09	0.10	0.10	0.11	0.12	0.12	0.11	0.10	0.097
Asset Turnover	1.11	0.99	1.01	1.06	1.05	1.05	1.07	1.08	1.10	1.10	1.13	1.16	1.18	1.22	1.22	1.24	1.27	1.30	1.25	1.28	1.284
Equity Multiplier	2.29	2.68	2.68	2.70	2.68	2.68	2.64	2.65	2.65	2.65	2.61	2.61	2.61	2.61	2.65	2.65	2.65	2.65	2.82	2.82	2.820

Per Share

Metric	Q1'21	Q2'21	Q3'21	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	Current
EPS (Diluted TTM)	$3.61	$4.43	$5.08	$5.92	$6.18	$6.33	$5.98	$5.67	$5.51	$5.04	$5.45	$6.17	$5.83	$6.30	$6.79	$7.43	$8.37	$8.55	$8.27	$7.27	$7.27
Book Value/Share	$26.69	$27.73	$27.65	$27.43	$27.89	$28.41	$28.95	$29.12	$29.82	$29.81	$30.06	$30.25	$30.69	$31.00	$30.89	$30.91	$31.40	$32.03	$32.23	$32.42	$30.47
Tangible Book/Share	$14.65	$15.22	$15.18	$15.02	$15.27	$15.56	$15.03	$15.12	$15.49	$15.48	$15.72	$15.82	$16.05	$16.21	$16.18	$16.19	$16.45	$16.78	$17.08	$17.18	$17.18
Revenue/Share	$66.08	$71.57	$73.14	$77.24	$78.88	$80.37	$81.02	$82.10	$85.91	$85.75	$88.42	$91.70	$94.40	$98.29	$100.12	$101.64	$105.57	$110.41	$113.41	$116.99	$118.35
FCF/Share	$-8.55	$1.27	$5.77	$-6.80	$-3.82	$1.59	$2.92	$1.91	$5.07	$8.09	$8.18	$9.20	$8.63	$3.51	$4.82	$2.32	$3.13	$4.29	$2.80	$-2.58	$-2.61
OCF/Share	$-6.45	$2.45	$6.29	$-6.39	$-3.40	$2.09	$3.44	$2.33	$5.50	$8.49	$8.51	$9.56	$9.23	$4.44	$7.24	$4.78	$5.46	$6.32	$3.38	$-1.74	$-1.76
Cash/Share	$5.83	$6.06	$6.04	$8.81	$8.96	$9.13	$4.31	$4.34	$4.44	$4.44	$6.46	$6.50	$6.60	$6.66	$3.89	$3.89	$3.96	$4.03	$2.75	$2.76	$4.99
EBITDA/Share	$8.22	$9.46	$10.12	$11.27	$11.82	$12.11	$11.84	$11.58	$11.65	$10.92	$11.61	$12.56	$12.18	$13.23	$14.20	$15.15	$16.66	$17.16	$16.25	$15.26	$15.26
Debt/Share	$19.54	$20.29	$20.24	$18.50	$18.81	$19.16	$16.73	$16.82	$17.23	$17.22	$16.20	$16.31	$16.55	$16.71	$15.04	$15.04	$15.29	$15.59	$19.20	$19.31	$19.31
Net Debt/Share	$13.71	$14.24	$14.20	$9.69	$9.85	$10.03	$12.41	$12.48	$12.79	$12.78	$9.74	$9.81	$9.95	$10.05	$11.15	$11.15	$11.33	$11.56	$16.45	$16.55	$16.55

Per Employee

Metric	Trend	Q1'21	Q2'21	Q3'21	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	Current
Employee Count		snapshot only																				0

Academic Models

Metric	Q1'21	Q2'21	Q3'21	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	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.631
Altman Z-Prime	snapshot only																				4.416
Piotroski F-Score	5	8	9	7	6	7	7	4	4	5	6	7	7	7	8	7	7	6	6	4	4
Beneish M-Score	-1.55	-2.26	-2.53	-1.64	-1.97	-2.28	-2.14	-2.06	-2.25	-2.41	-2.58	-2.64	-2.56	-2.39	-2.45	-2.30	-2.32	-2.17	-1.90	-1.72	-1.716
Ohlson O-Score	snapshot only																				-5.554
ROIC (Greenblatt)	snapshot only																				87.14%
Net-Net WC	snapshot only																				$-17.02
EVA	snapshot only																				$19990809.09

Credit

Metric	Q1'21	Q2'21	Q3'21	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	Current
Credit Rating	snapshot only																				BBB
Credit Score	61.36	64.27	73.45	66.67	68.33	70.13	75.03	71.04	74.15	76.82	81.01	83.87	87.94	78.84	84.66	79.44	79.96	81.84	72.53	58.75	58.749
Credit Grade	snapshot only																				9
Credit Trend	snapshot only																				-20.693
Implied Spread (bps)	snapshot only																				275.000
Industry Credit Rank	snapshot only																				0
Sector Credit Rank	snapshot only																				63

CRAI 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

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet