$9.61

+0.01 (+0.10%)

Weekly Expected Move ±12.6%

$7 $9 $10 $11 $12

NASDAQ · Communication Services · Telecommunications Services · Alpha Radar Strong Buy · Power 73 · $311.5M mcap · 18M float · 1.50% daily turnover · Short 41% 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.

NARROW EDGE

60.6 / 100

NoneWeakNarrowWide

Primary source: Intangible Assets · ROIC: 13.5% · 5Y Avg: -53.7%

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. CXDO has a Narrow competitive edge (60.6/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Intangible Assets. ROIC of 13.5% 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

$11

Low

$12

Avg Target

$12

High

Based on 2 analysts since May 5, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 6Hold: 0Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$11.50

Analysts2

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-05-06	Needham	—	$9	$12	+3	+26.8%	$9.46
2026-05-06	Lake Street	Eric Martinuzzi	Initiated	$11	—	+16.6%	$9.43
2025-11-05	Northland Securities	Michael Latimore	Initiated	$10	—	+45.6%	$6.87
2025-10-30	Needham	Joshua Reilly	Initiated	$9	—	+44.0%	$6.25
2024-05-08	B.Riley Financial	Josh Nichols	Initiated	$6	—	+45.9%	$3.94

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.

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

Rating Change History

Date	From	To
2026-05-05	B+	B
2026-03-04	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.

★ ★ ★ ★ ★ 71 Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

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. CXDO scores highest in Safety (100/100) and lowest in Value (32/100). An overall grade of A places CXDO 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

8.88

Safe Zone

Piotroski F-Score

7/9

✓ ✓ ✓ ✓ ✓ ✓ ✗ ✗ ✓

Beneish M-Score

-2.58

Unlikely Manipulator

Ohlson O-Score

-9.79

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AAA

Score: 97.3/100

Trend: Stable

Earnings Quality

75/100

OCF/NI: 2.25x

Accruals: -7.9%

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. CXDO scores 8.88, 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. CXDO 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. CXDO's score of -2.58 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. CXDO'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. CXDO receives an estimated rating of AAA (score: 97.3/100), with a stable 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). CXDO'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

67.67x

PEG

0.96x

P/S

4.28x

P/B

4.17x

P/FCF

20.01x

P/OCF

19.97x

EV/EBITDA

18.76x

EV/Revenue

2.35x

EV/EBIT

31.48x

EV/FCF

17.01x

Earnings Yield

2.22%

FCF Yield

5.00%

Shareholder Yield

0.00%

Graham Number

$2.45

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 67.7x earnings, CXDO is priced for high growth expectations. Graham's intrinsic value formula yields $2.45 per share, 292% 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

0.940

NI / EBT

Interest Burden

0.875

EBT / EBIT

EBIT Margin

0.075

EBIT / Rev

Asset Turnover

1.021

Rev / Assets

Equity Multiplier

1.238

Assets / Equity

ROE

7.8%

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. CXDO's ROE of 7.8% is driven by Asset Turnover (1.021), indicating efficient use of assets to generate revenue. A tax burden ratio of 0.94 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.

Adj. Growth Rate

76.47%

Fair P/E

161.44x

Intrinsic Value

$22.12

Price/Value

0.28x

Margin of Safety

72.11%

Premium

-72.11%

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 CXDO's realized 76.5% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $22.12, CXDO appears undervalued with a 72% margin of safety. The adjusted fair P/E of 161.4x compares to the current market P/E of 67.7x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$9.61

Median 1Y

$9.11

5th Pctile

$3.15

95th Pctile

$26.71

Ann. Volatility

65.9%

Analyst Target

$11.50

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
Jeff Korn Chief Executive Officer	$325	$322	$761
Ron Vincent Financial ancial Officer	$325	$268	$714
Doug Gaylor Operating rating Officer & President	$325	$268	$714
Anand Buch Strategy rategy Officer	$275	$268	$649
Jon Brinton Revenue evenue Officer	$280	$188	$576
David Wang Technology nology Officer	$275	$188	$571

CEO Pay Ratio

0:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $761

Avg Employee Cost (SGA/emp): $168,363

Employees: 193

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

193

+4.3% YoY

Revenue / Employee

$353,197

Rev: $68,167,000

Profit / Employee

$26,275

NI: $5,071,000

SGA / Employee

$168,363

Avg labor cost proxy

R&D / Employee

$29,637

Innovation spend

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	Q2'21	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	Current
ROE	37.0%	35.3%	-5.3%	-6.4%	-6.2%	-7.4%	-66.0%	-66.6%	-66.0%	-61.5%	-0.8%	3.8%	6.5%	2.9%	3.5%	5.0%	6.4%	9.1%	8.8%	7.8%	7.77%
ROA	29.0%	27.6%	-4.5%	-5.5%	-5.3%	-6.3%	-53.3%	-53.9%	-53.4%	-49.7%	-0.6%	3.0%	5.0%	2.2%	2.8%	4.0%	5.1%	7.2%	7.1%	6.3%	6.28%
ROIC	-13.8%	-14.6%	-3.6%	-4.4%	-3.9%	-4.6%	-73.1%	-73.5%	-72.8%	-71.0%	-3.7%	1.0%	3.9%	3.1%	4.6%	6.4%	7.9%	11.2%	13.2%	13.5%	13.49%
ROCE	-2.7%	-3.2%	-4.2%	-5.1%	-4.7%	-5.8%	-79.8%	-80.0%	-79.0%	-73.5%	-0.3%	4.0%	6.4%	3.0%	3.7%	5.1%	6.3%	8.8%	8.2%	8.3%	8.33%
Gross Margin	62.6%	62.0%	59.2%	58.2%	66.8%	67.1%	62.4%	59.4%	58.4%	60.9%	59.0%	63.4%	63.3%	60.9%	60.8%	65.3%	63.4%	79.1%	60.4%	56.5%	56.50%
Operating Margin	-21.5%	0.6%	-8.9%	-17.1%	-9.6%	-6.0%	-3.0%	-12.6%	-4.1%	2.6%	0.3%	3.4%	3.9%	0.9%	3.9%	7.2%	6.7%	7.5%	6.3%	6.2%	6.18%
Net Margin	-17.4%	-1.4%	-6.7%	-15.0%	-10.1%	-7.6%	-2.8%	-12.7%	-4.3%	12.3%	0.4%	3.0%	4.0%	0.9%	3.1%	7.3%	7.4%	8.3%	6.7%	2.8%	2.79%
EBITDA Margin	-17.0%	6.9%	-1.2%	-9.6%	-3.8%	-1.0%	-2.8%	-4.9%	3.3%	19.2%	6.8%	9.2%	10.0%	6.6%	9.0%	12.4%	12.9%	13.3%	12.3%	11.8%	11.82%
FCF Margin	1.3%	-0.7%	-38.7%	-39.0%	-38.1%	-37.5%	-1.9%	-1.2%	2.6%	5.8%	6.4%	8.7%	11.7%	11.4%	10.3%	12.2%	9.7%	13.7%	13.6%	13.8%	13.84%
OCF Margin	1.8%	-1.1%	-3.6%	-7.9%	-9.8%	-9.1%	-1.1%	-0.5%	3.3%	6.2%	6.6%	8.9%	11.7%	11.4%	10.3%	12.3%	9.8%	13.8%	13.6%	13.9%	13.86%
ROE 3Y Avg	snapshot only																				5.14%
ROE 5Y Avg	snapshot only																				-15.07%
ROA 3Y Avg	snapshot only																				4.14%
ROIC 3Y Avg	snapshot only																				11.31%
ROIC Economic	snapshot only																				7.13%
Cash ROA	snapshot only																				13.00%
Cash ROIC	snapshot only																				30.07%
CROIC	snapshot only																				30.01%
NOPAT Margin	snapshot only																				6.22%
Pretax Margin	snapshot only																				6.54%
R&D / Revenue	snapshot only																				7.92%
SGA / Revenue	snapshot only																				48.61%
SBC / Revenue	snapshot only																				4.02%

Valuation

Metric	Q2'21	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	Current
P/E Ratio	21.21	24.20	-43.29	-27.29	-24.41	-15.90	-1.22	-1.19	-1.29	-1.77	-359.25	87.66	33.35	112.54	95.29	62.73	62.18	47.44	40.37	45.03	67.673
P/S Ratio	6.30	5.50	3.77	2.54	1.99	1.55	1.15	1.01	1.00	1.16	2.44	2.64	1.63	2.36	2.63	2.42	2.95	3.12	3.00	2.77	4.278
P/B Ratio	4.59	5.00	1.61	1.22	1.05	0.82	1.04	1.02	1.10	1.41	2.91	3.25	2.08	3.11	3.11	2.95	3.70	4.02	3.21	3.16	4.168
P/FCF	472.87	-784.85	-9.74	-6.51	-5.23	-4.12	-61.83	-86.48	38.45	19.79	38.17	30.18	13.96	20.62	25.54	19.77	30.25	22.77	22.06	20.01	20.010
P/OCF	356.08	—	—	—	—	—	—	—	29.88	18.60	37.17	29.67	13.96	20.62	25.43	19.70	30.03	22.66	22.02	19.97	19.974
EV/EBITDA	-351.60	1143.08	-84.31	-59.98	-104.03	-37.55	-1.27	-1.25	-1.38	-1.93	35.60	25.59	13.26	27.36	27.32	22.77	26.28	24.06	20.09	18.76	18.759
EV/Revenue	5.48	4.83	3.60	2.39	1.86	1.41	1.12	0.99	0.98	1.14	2.29	2.49	1.49	2.22	2.36	2.16	2.70	2.88	2.56	2.35	2.354
EV/EBIT	-132.99	-126.72	-35.80	-22.25	-20.71	-12.82	-1.17	-1.14	-1.25	-1.72	-818.02	74.32	28.70	94.27	74.43	50.48	52.10	41.14	32.37	31.48	31.482
EV/FCF	410.67	-690.03	-9.31	-6.13	-4.88	-3.77	-60.32	-84.32	37.55	19.43	35.78	28.48	12.74	19.40	22.97	17.67	27.69	21.00	18.80	17.01	17.009
Earnings Yield	4.7%	4.1%	-2.3%	-3.7%	-4.1%	-6.3%	-81.8%	-84.3%	-77.5%	-56.5%	-0.3%	1.1%	3.0%	0.9%	1.0%	1.6%	1.6%	2.1%	2.5%	2.2%	2.22%
FCF Yield	0.2%	-0.1%	-10.3%	-15.4%	-19.1%	-24.3%	-1.6%	-1.2%	2.6%	5.1%	2.6%	3.3%	7.2%	4.8%	3.9%	5.1%	3.3%	4.4%	4.5%	5.0%	5.00%
PEG Ratio	snapshot only																				0.958
Price/Tangible Book	snapshot only																				5.524
EV/OCF	snapshot only																				16.979
EV/Gross Profit	snapshot only																				3.652
Acquirers Multiple	snapshot only																				35.571
Shareholder Yield	snapshot only																				0.00%
Graham Number	snapshot only																				$2.45

Leverage & Solvency

Metric	Q2'21	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	Current
Current Ratio	7.72	7.72	1.09	1.09	1.09	1.09	1.19	1.19	1.19	1.19	1.65	1.65	1.65	1.65	2.22	2.22	2.22	2.22	3.40	3.40	3.399
Quick Ratio	7.52	7.52	1.07	1.07	1.07	1.07	1.12	1.12	1.12	1.12	1.61	1.61	1.61	1.61	2.19	2.19	2.19	2.19	3.36	3.36	3.362
Debt/Equity	0.08	0.08	0.04	0.04	0.04	0.04	0.11	0.11	0.11	0.11	0.05	0.05	0.05	0.05	0.04	0.04	0.04	0.04	0.02	0.02	0.018
Net Debt/Equity	-0.60	-0.60	-0.07	-0.07	-0.07	-0.07	-0.03	-0.03	-0.03	-0.03	-0.18	-0.18	-0.18	-0.18	-0.31	-0.31	-0.31	-0.31	-0.47	-0.47	-0.474
Debt/Assets	0.07	0.07	0.04	0.04	0.04	0.04	0.08	0.08	0.08	0.08	0.04	0.04	0.04	0.04	0.03	0.03	0.03	0.03	0.01	0.01	0.015
Debt/EBITDA	-6.95	20.49	-2.32	-2.20	-4.48	-2.11	-0.13	-0.13	-0.14	-0.15	0.64	0.41	0.34	0.46	0.40	0.36	0.32	0.27	0.13	0.12	0.124
Net Debt/EBITDA	53.25	-157.07	3.90	3.70	7.53	3.54	0.03	0.03	0.03	0.04	-2.38	-1.53	-1.28	-1.71	-3.05	-2.70	-2.43	-2.03	-3.48	-3.31	-3.309
Interest Coverage	-9.08	-10.38	-33.64	-40.57	-38.11	-50.26	-462.78	-358.52	-310.78	-251.95	-1.30	21.41	46.17	39.51	45.98	70.55	101.24	159.86	283.68	544.50	544.500
Equity Multiplier	1.19	1.19	1.17	1.17	1.17	1.17	1.34	1.34	1.34	1.34	1.26	1.26	1.26	1.26	1.26	1.26	1.26	1.26	1.22	1.22	1.217
Cash Ratio	snapshot only																				2.545
Debt Service Coverage	snapshot only																				913.800
Cash to Debt	snapshot only																				27.621
FCF to Debt	snapshot only																				8.871
Defensive Interval	snapshot only																				328.8 days

Efficiency & Turnover

Metric	Q2'21	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	Current
Asset Turnover	0.97	1.22	0.52	0.59	0.65	0.65	0.57	0.63	0.69	0.76	0.95	0.98	1.02	1.05	1.00	1.03	1.06	1.10	0.96	1.02	1.021
Inventory Turnover	14.06	18.77	29.01	34.26	36.39	35.44	30.02	33.65	38.77	44.10	40.65	40.96	41.18	42.46	59.60	60.49	62.22	55.92	53.01	61.12	61.117
Receivables Turnover	24.54	30.65	17.78	20.09	22.03	22.22	13.72	15.30	16.70	18.44	15.71	16.24	16.83	17.35	15.54	16.00	16.47	16.95	12.76	13.64	13.635
Payables Turnover	10.27	13.71	12.95	15.30	16.25	15.83	8.33	9.34	10.76	12.24	10.13	10.20	10.26	10.58	9.94	10.09	10.37	9.32	13.90	16.02	16.022
DSO	15	12	21	18	17	16	27	24	22	20	23	22	22	21	23	23	22	22	29	27	26.8 days
DIO	26	19	13	11	10	10	12	11	9	8	9	9	9	9	6	6	6	7	7	6	6.0 days
DPO	36	27	28	24	22	23	44	39	34	30	36	36	36	35	37	36	35	39	26	23	22.8 days
Cash Conversion Cycle	5	5	5	5	4	4	-5	-4	-3	-2	-4	-4	-5	-5	-7	-7	-7	-11	9	10	10.0 days
Fixed Asset Turnover	snapshot only																				60.633
Operating Cycle	snapshot only																				32.7 days
Cash Velocity	snapshot only																				2.321
Capital Intensity	snapshot only																				1.067

Growth (YoY)

Metric	Q2'21	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	Current
Revenue	23.0%	48.3%	71.4%	86.4%	85.6%	49.9%	33.7%	32.0%	31.3%	43.8%	41.7%	31.3%	24.7%	16.4%	14.4%	13.8%	13.1%	12.9%	12.0%	16.3%	16.31%
Net Income	3.6%	4.3%	-1.3%	-1.4%	-1.5%	-1.6%	-13.5%	-11.1%	-11.5%	-8.7%	99.0%	1.0%	1.1%	1.0%	5.6%	45.9%	9.7%	2.5%	2.0%	85.5%	85.50%
EPS	2.9%	3.2%	-1.3%	-1.3%	-1.4%	-1.6%	-12.5%	-9.5%	-9.8%	-6.9%	99.1%	1.0%	1.1%	1.0%	5.1%	41.5%	3.4%	2.3%	1.9%	76.5%	76.47%
FCF	-50.0%	-8.6%	-109.9%	-29.0%	-54.0%	-79.3%	93.6%	96.0%	1.1%	1.2%	5.9%	10.8%	4.6%	1.3%	83.7%	59.5%	-5.6%	35.2%	48.3%	31.5%	31.55%
EBITDA	-1.2%	-92.3%	-1.5%	-2.0%	-1.1%	-14.3%	-26.8%	-25.3%	-51.1%	-21.5%	1.1%	1.2%	1.2%	1.2%	53.7%	11.2%	3.5%	66.3%	65.1%	53.8%	53.76%
Op. Income	-2.4%	-2.7%	-3.8%	-280.8%	-67.3%	-89.8%	-12.3%	-10.1%	-11.5%	-9.1%	95.5%	1.0%	1.0%	1.0%	2.1%	5.8%	1.1%	2.4%	1.6%	93.5%	93.46%
OCF Growth	snapshot only																				31.32%
Asset Growth	snapshot only																				19.63%
Equity Growth	snapshot only																				24.13%
Debt Growth	snapshot only																				-46.36%
Shares Change	snapshot only																				5.12%

Growth (CAGR)

Metric	Q2'21	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	Current
Revenue 3Y	48.0%	38.5%	33.1%	36.1%	38.1%	36.5%	37.5%	41.4%	44.2%	47.3%	48.1%	47.8%	44.9%	35.9%	29.4%	25.4%	22.8%	23.6%	22.0%	20.2%	20.24%
Revenue 5Y	—	—	—	—	—	—	—	71.7%	51.2%	41.8%	34.9%	34.3%	33.9%	33.6%	33.3%	33.4%	33.4%	33.3%	33.0%	33.7%	33.73%
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	-48.0%	-30.9%	-44.9%	—	—	—	—	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	60.1%	31.7%	-6.5%	-5.6%	4.0%	6.1%	18.6%	-18.9%	-18.9%	-18.86%
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	-38.4%	-20.6%	-38.6%	—	—	—	—	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	83.7%	49.8%	6.4%	8.0%	18.3%	20.4%	34.1%	-8.6%	-8.8%	-8.77%
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	15.3%	61.9%	—	2.6%	—	—	—	—	—	—	—
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	93.3%	67.0%	36.3%	33.4%	36.9%	35.7%	43.7%	31.2%	48.7%	48.65%
Gross Profit 3Y	47.1%	36.3%	29.2%	30.8%	33.5%	32.1%	33.3%	36.7%	37.6%	40.0%	40.4%	41.3%	41.1%	33.9%	29.4%	26.9%	23.5%	26.5%	24.1%	20.9%	20.88%
Gross Profit 5Y	—	—	—	—	—	—	—	69.6%	48.1%	38.5%	31.4%	31.2%	31.3%	30.5%	30.2%	30.4%	30.2%	32.2%	31.9%	31.8%	31.83%
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	31.4%	30.7%	6.2%	10.0%	18.3%	18.9%	31.0%	36.5%	—	—
FCF 3Y	—	—	—	—	—	—	—	—	33.5%	—	—	1.2%	2.0%	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	53.2%	42.4%	36.8%	43.1%	37.7%	31.2%	72.7%	65.9%	—	—	87.0%	86.98%
OCF 3Y	—	—	—	—	—	—	—	—	7.4%	51.5%	75.5%	92.3%	1.7%	—	—	—	—	—	—	—	—
OCF 5Y	—	—	—	—	—	—	—	—	—	55.1%	50.6%	41.1%	46.7%	39.8%	30.9%	48.7%	38.7%	58.8%	70.4%	71.2%	71.17%
Assets 3Y	1.1%	1.1%	1.6%	1.6%	1.6%	1.6%	92.6%	92.6%	92.6%	92.6%	22.3%	22.3%	22.3%	22.3%	-5.6%	-5.6%	-5.6%	-5.6%	11.8%	11.8%	11.77%
Assets 5Y	—	—	—	—	—	—	—	74.4%	74.4%	74.4%	65.3%	65.3%	65.3%	65.3%	52.9%	52.9%	52.9%	52.9%	20.4%	20.4%	20.40%
Equity 3Y	1.7%	1.7%	2.2%	2.2%	2.2%	2.2%	1.1%	1.1%	1.1%	1.1%	20.1%	20.1%	20.1%	20.1%	-8.0%	-8.0%	-8.0%	-8.0%	15.5%	15.5%	15.46%
Book Value 3Y	1.5%	1.3%	1.8%	1.8%	1.8%	1.8%	86.3%	81.4%	82.4%	80.6%	3.8%	1.5%	4.5%	7.8%	-18.4%	-17.7%	-17.6%	-17.9%	3.5%	6.6%	6.62%
Dividend 3Y	—	—	—	—	—	—	—	26.0%	2.0%	-22.0%	-43.3%	-39.3%	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	Q2'21	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	Current
Revenue Stability	0.93	0.95	0.83	0.79	0.81	0.92	0.94	0.94	0.91	0.90	0.90	0.91	0.93	0.95	0.98	0.99	1.00	0.99	0.99	0.99	0.992
Earnings Stability	0.78	0.78	0.00	0.00	0.00	0.01	0.47	0.40	0.42	0.43	0.18	0.15	0.14	0.17	0.04	0.02	0.01	0.01	0.01	0.02	0.018
Margin Stability	0.98	0.96	0.95	0.93	0.94	0.95	0.94	0.94	0.94	0.94	0.93	0.94	0.95	0.94	0.94	0.94	0.94	0.94	0.94	0.95	0.949
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	0.00	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	1.00	1.00	1.00	1.00	1.000
FCF Positive Streak	1	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.50	0.50	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	0.50	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	0.50	0.500
Earnings Smoothness	0.00	0.00	—	—	—	—	—	—	—	—	—	—	—	—	—	0.63	0.91	0.00	0.00	0.40	0.401
ROE Trend	-0.01	-0.13	-0.32	-0.30	-0.29	-0.27	-0.99	-0.98	-0.94	-0.87	0.44	0.49	0.51	0.45	0.46	0.46	0.46	0.47	0.07	0.03	0.028
Gross Margin Trend	-0.03	-0.05	-0.08	-0.09	-0.07	-0.04	-0.02	-0.01	-0.03	-0.03	-0.03	-0.01	0.00	0.00	0.00	0.01	0.01	0.06	0.06	0.03	0.029
FCF Margin Trend	-0.04	-0.06	-0.44	-0.42	-0.40	-0.37	0.18	0.17	0.21	0.25	0.27	0.29	0.29	0.27	0.08	0.08	0.03	0.05	0.05	0.03	0.034
Sustainable Growth Rate	37.0%	35.3%	—	—	—	—	—	—	—	—	—	3.5%	6.5%	2.9%	3.5%	5.0%	6.4%	9.1%	8.8%	7.8%	7.77%
Internal Growth Rate	40.8%	38.2%	—	—	—	—	—	—	—	—	—	2.8%	5.2%	2.3%	2.8%	4.2%	5.3%	7.8%	7.7%	6.7%	6.70%

Cash Flow Quality

Metric	Q2'21	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	Current
OCF/Net Income	0.06	-0.05	0.41	0.85	1.19	0.94	0.01	0.01	-0.04	-0.10	-9.67	2.95	2.39	5.46	3.75	3.18	2.07	2.09	1.83	2.25	2.255
FCF/OCF	0.75	0.66	10.81	4.96	3.91	4.12	1.70	2.16	0.78	0.94	0.97	0.98	1.00	1.00	1.00	1.00	0.99	1.00	1.00	1.00	0.998
FCF/Net Income	snapshot only																				2.251
OCF/EBITDA	snapshot only																				1.105
CapEx/Revenue	0.4%	0.4%	35.1%	31.1%	28.3%	28.4%	0.8%	0.6%	0.7%	0.4%	0.2%	0.2%	0.0%	0.0%	0.0%	0.0%	0.1%	0.1%	0.0%	0.0%	0.02%
CapEx/Depreciation	snapshot only																				0.005
Accruals Ratio	0.27	0.29	-0.03	-0.01	0.01	-0.00	-0.53	-0.54	-0.56	-0.54	-0.07	-0.06	-0.07	-0.10	-0.08	-0.09	-0.05	-0.08	-0.06	-0.08	-0.079
Sloan Accruals	snapshot only																				0.155
Cash Flow Adequacy	snapshot only																				560.889
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	Q2'21	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	Current
Dividend Yield	0.0%	0.0%	0.0%	0.1%	0.3%	0.6%	1.1%	0.8%	0.8%	0.4%	0.1%	0.1%	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	$0.01	$0.01	$0.02	$0.01	$0.01	$0.01	$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%	—	—	—	—	—	—	—	—	—	7.9%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
FCF Payout Ratio	0.0%	—	—	—	—	—	—	—	31.0%	8.7%	3.8%	2.7%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Payout Ratio	0.0%	0.0%	—	—	—	—	—	—	—	—	—	7.9%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Div. Increase Streak	—	—	—	0	0	0	0	1	1	0	0	0	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	2.17	0.66	-0.23	-0.72	-0.63	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.4%	0.4%	0.3%	0.3%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	-1.7%	-1.5%	0.0%	0.0%	0.0%	0.0%	0.4%	0.4%	0.3%	0.3%	-0.1%	-0.8%	-1.4%	-1.2%	-1.5%	-2.2%	-2.3%	-2.4%	-2.4%	-1.6%	-1.59%
Total Shareholder Return	-1.7%	-1.5%	0.0%	0.1%	0.3%	0.6%	1.4%	1.2%	1.1%	0.7%	-0.0%	-0.7%	-1.4%	-1.2%	-1.5%	-2.2%	-2.3%	-2.4%	-2.4%	-1.6%	-1.59%

DuPont Factors

Metric	Q2'21	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	Current
Tax Burden (NI/EBT)	-6.50	-5.43	0.84	0.84	0.89	0.86	0.98	0.99	0.99	0.99	1.37	0.94	0.96	0.91	0.89	0.91	0.92	0.95	0.94	0.94	0.940
Interest Burden (EBT/EBIT)	1.11	1.10	1.03	1.02	1.03	1.02	1.00	1.00	1.00	1.00	1.77	0.95	0.98	0.97	0.98	0.99	0.99	0.99	1.00	0.87	0.875
EBIT Margin	-0.04	-0.04	-0.10	-0.11	-0.09	-0.11	-0.96	-0.86	-0.78	-0.66	-0.00	0.03	0.05	0.02	0.03	0.04	0.05	0.07	0.08	0.07	0.075
Asset Turnover	0.97	1.22	0.52	0.59	0.65	0.65	0.57	0.63	0.69	0.76	0.95	0.98	1.02	1.05	1.00	1.03	1.06	1.10	0.96	1.02	1.021
Equity Multiplier	1.28	1.28	1.18	1.18	1.18	1.18	1.24	1.24	1.24	1.24	1.30	1.30	1.30	1.30	1.26	1.26	1.26	1.26	1.24	1.24	1.238

Per Share

Metric	Q2'21	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	Current
EPS (Diluted TTM)	$0.29	$0.25	$-0.12	$-0.13	$-0.13	$-0.15	$-1.55	$-1.39	$-1.36	$-1.19	$-0.01	$0.05	$0.09	$0.04	$0.05	$0.08	$0.10	$0.14	$0.16	$0.14	$0.14
Book Value/Share	$1.33	$1.19	$3.10	$2.97	$2.94	$2.91	$1.82	$1.61	$1.60	$1.50	$1.66	$1.48	$1.51	$1.49	$1.68	$1.65	$1.64	$1.62	$2.02	$1.95	$2.31
Tangible Book/Share	$1.30	$1.17	$0.32	$0.31	$0.30	$0.30	$0.23	$0.21	$0.20	$0.19	$0.43	$0.38	$0.39	$0.39	$0.70	$0.69	$0.68	$0.67	$1.15	$1.12	$1.12
Revenue/Share	$0.96	$1.08	$1.32	$1.43	$1.55	$1.55	$1.65	$1.63	$1.76	$1.82	$1.98	$1.82	$1.93	$1.97	$1.99	$2.01	$2.06	$2.09	$2.15	$2.23	$2.31
FCF/Share	$0.01	$-0.01	$-0.51	$-0.56	$-0.59	$-0.58	$-0.03	$-0.02	$0.05	$0.11	$0.13	$0.16	$0.23	$0.23	$0.20	$0.25	$0.20	$0.29	$0.29	$0.31	$0.32
OCF/Share	$0.02	$-0.01	$-0.05	$-0.11	$-0.15	$-0.14	$-0.02	$-0.01	$0.06	$0.11	$0.13	$0.16	$0.23	$0.23	$0.21	$0.25	$0.20	$0.29	$0.29	$0.31	$0.32
Cash/Share	$0.90	$0.81	$0.35	$0.34	$0.33	$0.33	$0.24	$0.21	$0.21	$0.20	$0.39	$0.34	$0.35	$0.35	$0.60	$0.59	$0.58	$0.57	$0.99	$0.96	$0.23
EBITDA/Share	$-0.02	$0.00	$-0.06	$-0.06	$-0.03	$-0.06	$-1.46	$-1.29	$-1.25	$-1.07	$0.13	$0.18	$0.22	$0.16	$0.17	$0.19	$0.21	$0.25	$0.27	$0.28	$0.28
Debt/Share	$0.10	$0.09	$0.13	$0.13	$0.12	$0.12	$0.19	$0.17	$0.17	$0.16	$0.08	$0.07	$0.07	$0.07	$0.07	$0.07	$0.07	$0.07	$0.04	$0.03	$0.03
Net Debt/Share	$-0.80	$-0.72	$-0.22	$-0.21	$-0.21	$-0.21	$-0.05	$-0.04	$-0.04	$-0.04	$-0.30	$-0.27	$-0.28	$-0.27	$-0.53	$-0.52	$-0.51	$-0.51	$-0.96	$-0.93	$-0.93

Academic Models

Metric	Q2'21	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	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	8.879
Altman Z-Prime	snapshot only																				14.810
Piotroski F-Score	5	4	2	3	3	3	4	4	4	4	6	8	8	8	8	8	8	8	7	7	7
Beneish M-Score	-0.78	-0.41	-0.19	-0.17	-0.19	0.09	-5.21	-5.17	-5.22	-5.14	-2.69	-2.74	-2.82	-2.93	-2.62	-2.66	-2.51	-2.73	-2.58	-2.58	-2.581
Ohlson O-Score	snapshot only																				-9.785
ROIC (Greenblatt)	snapshot only																				17.70%
Net-Net WC	snapshot only																				$0.86
EVA	snapshot only																				$1172749.17

Credit

Metric	Q2'21	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	Current
Credit Rating	snapshot only																				AAA
Credit Score	70.09	56.11	57.35	55.01	51.64	42.28	26.36	26.48	32.95	41.21	72.76	96.93	93.72	96.84	97.33	97.17	97.20	97.12	97.26	97.26	97.262
Credit Grade	snapshot only																				1
Credit Trend	snapshot only																				0.097
Implied Spread (bps)	snapshot only																				50.000
Industry Credit Rank	snapshot only																				96
Sector Credit Rank	snapshot only																				94

CXDO 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