$17.22

-1.38 (-7.42%)

After Hours: $16.45 (-0.77, -4.44%)

Weekly Expected Move ±9.5%

$14 $15 $17 $18 $20

AMEX · Industrials · Industrial - Distribution · Alpha Radar Sell · Power 38 · $221.6M mcap · 5M float · 0.655% daily turnover · Short 68% 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

36.0 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 4.9% · 5Y Avg: 5.2%

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. EVI has No discernible competitive edge (36.0/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. ROIC of 4.9% 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

$32

Low

$32

Avg Target

$32

High

Based on 1 analyst since May 11, 2026 earnings

Analyst Recommendations

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

Rating Summary

ConsensusBuy

Avg Target$32.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-05-14	D.A. Davidson	Michael Shlisky	$33	$32	-1	+91.3%	$16.73
2025-09-16	D.A. Davidson	Michael Shlisky	Initiated	$33	—	+17.6%	$28.05

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. EVI receives an overall rating of B+. Strongest factors: DCF (5/5). Areas of concern: D/E (2/5), P/E (2/5).

Rating Change History

Date	From	To
2026-05-13	C+	B+
2026-05-11	B+	C+
2026-05-11	B	B+
2026-05-04	B+	B
2026-04-28	B	B+
2026-03-30	B-	B
2026-03-18	B	B-
2026-03-16	B-	B
2026-02-19	C+	B-
2026-02-18	B-	C+

InsiderStreet Scorecard

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

★ ★ ★ ★ ★ 54 Grade B

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. EVI scores highest in Momentum (81/100) and lowest in Profitability (19/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

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

Altman Z-Score

3.06

Safe Zone

Piotroski F-Score

6/9

✓ ✓ ✗ ✓ ✓ ✓ ✗ ✗ ✓

Beneish M-Score

-2.29

Unlikely Manipulator

Ohlson O-Score

-6.51

Bankruptcy prob: 0.1%

Low Risk

Credit Rating

A-

Score: 65.1/100

Trend: Deteriorating

Earnings Quality

75/100

OCF/NI: 3.28x

Accruals: -6.2%

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. EVI scores 3.06, 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. EVI scores 6/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. EVI's score of -2.29 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. EVI's implied 0.1% 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. EVI receives an estimated rating of A- (score: 65.1/100), 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). EVI'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

31.69x

PEG

-2.44x

P/S

0.52x

P/B

1.53x

P/FCF

18.92x

P/OCF

13.93x

EV/EBITDA

18.04x

EV/Revenue

0.92x

EV/EBIT

27.63x

EV/FCF

22.06x

Earnings Yield

2.19%

FCF Yield

5.29%

Shareholder Yield

6.02%

Graham Number

$11.28

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 31.7x earnings, EVI commands a growth premium. Graham's intrinsic value formula yields $11.28 per share, 53% 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

0.693

NI / EBT

Interest Burden

0.747

EBT / EBIT

EBIT Margin

0.033

EBIT / Rev

Asset Turnover

1.569

Rev / Assets

Equity Multiplier

1.943

Assets / Equity

ROE

5.3%

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. EVI's ROE of 5.3% is driven by Asset Turnover (1.569), 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

2.85%

Fair P/E

14.20x

Intrinsic Value

$7.65

Price/Value

3.22x

Margin of Safety

-222.10%

Premium

222.10%

Assessment

Overvalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with EVI's realized 2.9% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. EVI trades at a 222% premium to its adjusted intrinsic value of $7.65, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 14.2x compares to the current market P/E of 31.7x.

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

$17.22

Median 1Y

$12.82

5th Pctile

$4.50

95th Pctile

$36.47

Ann. Volatility

62.1%

Analyst Target

$32.00

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

Executive Compensation

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

C-Suite Compensation

Executive	Salary	Stock	Total
Henry M. Nahmad Chairman, Chief Executive Officer and President	$650,000	$3,999,997	$5,350,835
Tom Marks Executive Vice President, Business Development and President of West Region	$400,000	$399,988	$1,110,338
Robert H. Lazar Chief Financial Officer and Chief Accounting Officer	$300,000	$249,985	$616,485

CEO Pay Ratio

43:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $5,350,835

Avg Employee Cost (SGA/emp): $123,035

Employees: 850

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

850

+13.3% YoY

Revenue / Employee

$458,624

Rev: $389,830,000

Profit / Employee

$8,821

NI: $7,498,000

SGA / Employee

$123,035

Avg labor cost proxy

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
ROE	1.7%	8.5%	9.9%	10.0%	9.4%	3.5%	4.1%	5.6%	8.0%	7.5%	6.6%	5.8%	4.4%	4.2%	5.7%	5.5%	5.6%	5.4%	4.4%	5.3%	5.25%
ROA	0.9%	4.8%	5.6%	5.7%	5.4%	1.9%	2.2%	3.0%	4.3%	3.8%	3.3%	3.0%	2.2%	2.3%	3.1%	3.0%	3.1%	2.8%	2.2%	2.7%	2.70%
ROIC	1.6%	2.3%	3.5%	3.7%	3.4%	3.1%	3.7%	5.1%	7.2%	6.8%	6.0%	5.5%	4.3%	4.8%	6.0%	5.8%	5.8%	4.7%	4.1%	4.9%	4.94%
ROCE	2.4%	2.9%	4.2%	4.6%	3.9%	4.1%	5.2%	6.9%	9.6%	9.1%	8.1%	7.8%	6.6%	7.2%	8.7%	8.4%	8.3%	6.3%	5.6%	6.5%	6.49%
Gross Margin	25.2%	25.4%	27.7%	27.7%	28.4%	26.8%	29.4%	30.0%	28.3%	29.5%	29.2%	28.9%	28.9%	30.4%	30.8%	29.7%	30.0%	30.8%	29.5%	29.1%	29.07%
Operating Margin	1.2%	1.7%	4.2%	1.6%	0.3%	3.1%	5.3%	4.4%	4.7%	4.3%	3.0%	3.2%	2.9%	4.1%	5.3%	2.6%	2.4%	3.7%	3.3%	3.7%	3.69%
Net Margin	0.9%	10.5%	2.9%	0.9%	0.1%	1.8%	3.0%	2.7%	2.9%	2.0%	1.5%	1.5%	1.1%	2.3%	3.5%	1.2%	1.1%	1.9%	1.7%	2.1%	2.06%
EBITDA Margin	3.7%	3.8%	6.3%	3.6%	2.6%	5.0%	7.0%	6.2%	6.3%	6.0%	4.7%	4.8%	4.6%	5.7%	7.0%	4.3%	4.2%	5.5%	5.1%	5.4%	5.43%
FCF Margin	5.0%	4.5%	-1.5%	0.8%	-0.7%	-2.2%	-0.5%	-3.1%	-1.7%	-0.8%	1.3%	3.4%	6.4%	7.9%	7.3%	5.4%	5.2%	4.2%	4.1%	4.2%	4.17%
OCF Margin	6.1%	5.7%	-0.4%	2.1%	0.9%	-0.7%	0.8%	-1.9%	-0.7%	0.3%	2.4%	4.5%	7.8%	9.2%	8.7%	6.6%	6.4%	5.5%	5.5%	5.7%	5.65%
ROE 3Y Avg	snapshot only																				5.36%
ROE 5Y Avg	snapshot only																				6.10%
ROA 3Y Avg	snapshot only																				2.79%
ROIC 3Y Avg	snapshot only																				3.83%
ROIC Economic	snapshot only																				4.93%
Cash ROA	snapshot only																				7.70%
Cash ROIC	snapshot only																				12.11%
CROIC	snapshot only																				8.92%
NOPAT Margin	snapshot only																				2.30%
Pretax Margin	snapshot only																				2.48%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				26.51%
SBC / Revenue	snapshot only																				1.16%

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	251.89	42.10	34.55	39.55	24.70	30.78	47.96	46.48	27.54	29.34	38.75	42.20	58.26	42.87	32.88	28.91	29.34	38.04	70.60	45.75	31.690
P/S Ratio	1.53	1.43	1.34	1.53	0.91	0.45	0.76	0.94	0.72	0.78	0.88	0.83	0.89	0.68	0.70	0.59	0.59	0.73	1.07	0.79	0.519
P/B Ratio	4.04	3.25	3.11	3.60	2.13	1.02	1.86	2.47	2.10	2.10	2.41	2.34	2.44	1.77	1.83	1.56	1.60	1.99	3.01	2.35	1.534
P/FCF	30.30	31.93	-88.88	201.17	-125.65	-20.50	-139.45	-30.27	-43.39	-99.30	66.15	24.70	14.00	8.71	9.54	11.03	11.34	17.39	26.07	18.92	18.917
P/OCF	24.92	25.35	—	72.92	105.54	—	93.90	—	—	292.40	36.38	18.41	11.45	7.41	7.97	8.90	9.24	13.41	19.55	13.93	13.933
EV/EBITDA	52.94	43.17	32.98	36.16	23.50	12.82	18.30	19.45	13.28	13.91	16.99	17.13	19.76	14.73	13.36	11.81	12.10	16.67	25.09	18.04	18.044
EV/Revenue	1.65	1.49	1.39	1.58	0.97	0.57	0.88	1.05	0.81	0.88	0.99	0.94	1.00	0.73	0.74	0.64	0.64	0.88	1.21	0.92	0.919
EV/EBIT	134.89	96.14	62.56	66.51	47.32	23.32	30.42	29.57	18.37	18.99	24.05	24.59	29.83	22.31	19.07	17.17	17.77	24.78	39.51	27.63	27.634
EV/FCF	32.74	33.17	-92.49	208.25	-133.13	-25.96	-159.90	-33.61	-49.02	-113.22	74.21	27.80	15.69	9.33	10.20	11.92	12.23	20.80	29.44	22.06	22.061
Earnings Yield	0.4%	2.4%	2.9%	2.5%	4.0%	3.2%	2.1%	2.2%	3.6%	3.4%	2.6%	2.4%	1.7%	2.3%	3.0%	3.5%	3.4%	2.6%	1.4%	2.2%	2.19%
FCF Yield	3.3%	3.1%	-1.1%	0.5%	-0.8%	-4.9%	-0.7%	-3.3%	-2.3%	-1.0%	1.5%	4.0%	7.1%	11.5%	10.5%	9.1%	8.8%	5.8%	3.8%	5.3%	5.29%
Price/Tangible Book	snapshot only																				16.073
EV/OCF	snapshot only																				16.249
EV/Gross Profit	snapshot only																				3.079
Acquirers Multiple	snapshot only																				27.634
Shareholder Yield	snapshot only																				6.02%
Graham Number	snapshot only																				$11.28

Leverage & Solvency

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Current Ratio	1.52	1.32	1.32	1.32	1.32	1.41	1.41	1.41	1.41	1.64	1.64	1.64	1.64	1.46	1.46	1.46	1.46	1.53	1.53	1.53	1.533
Quick Ratio	0.96	0.80	0.80	0.80	0.80	0.73	0.73	0.73	0.73	0.84	0.84	0.84	0.84	0.77	0.77	0.77	0.77	0.82	0.82	0.82	0.822
Debt/Equity	0.44	0.18	0.18	0.18	0.18	0.31	0.31	0.31	0.31	0.34	0.34	0.34	0.34	0.16	0.16	0.16	0.16	0.45	0.45	0.45	0.451
Net Debt/Equity	0.33	0.13	0.13	0.13	0.13	0.27	0.27	0.27	0.27	0.29	0.29	0.29	0.29	0.13	0.13	0.13	0.13	0.39	0.39	0.39	0.390
Debt/Assets	0.24	0.11	0.11	0.11	0.11	0.15	0.15	0.15	0.15	0.17	0.17	0.17	0.17	0.09	0.09	0.09	0.09	0.21	0.21	0.21	0.207
Debt/EBITDA	5.30	2.34	1.87	1.78	1.91	3.03	2.63	2.17	1.72	1.97	2.13	2.20	2.46	1.24	1.09	1.12	1.12	3.17	3.33	2.98	2.979
Net Debt/EBITDA	3.95	1.62	1.29	1.23	1.32	2.70	2.34	1.93	1.53	1.71	1.85	1.91	2.13	0.98	0.87	0.89	0.89	2.73	2.88	2.57	2.572
Interest Coverage	3.96	5.91	9.51	10.30	9.37	9.64	8.78	7.72	7.57	6.58	5.08	4.53	3.92	4.24	5.70	5.84	6.07	5.02	3.88	3.96	3.955
Equity Multiplier	1.83	1.68	1.68	1.68	1.68	1.98	1.98	1.98	1.98	1.97	1.97	1.97	1.97	1.69	1.69	1.69	1.69	2.19	2.19	2.19	2.186
Cash Ratio	snapshot only																				0.093
Debt Service Coverage	snapshot only																				6.058
Cash to Debt	snapshot only																				0.137
FCF to Debt	snapshot only																				0.275
Defensive Interval	snapshot only																				231.9 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	1.47	1.42	1.46	1.48	1.46	1.29	1.39	1.50	1.66	1.44	1.46	1.50	1.46	1.45	1.47	1.48	1.52	1.43	1.49	1.57	1.569
Inventory Turnover	6.93	7.35	7.41	7.46	7.31	5.06	5.39	5.75	6.39	4.45	4.51	4.64	4.50	4.57	4.61	4.62	4.72	4.71	4.91	5.19	5.195
Receivables Turnover	8.68	8.43	8.64	8.76	8.68	6.97	7.49	8.06	8.94	7.25	7.35	7.53	7.32	7.68	7.80	7.83	8.04	7.53	7.82	8.25	8.254
Payables Turnover	11.59	9.21	9.29	9.35	9.16	7.27	7.75	8.27	9.19	8.45	8.56	8.80	8.54	10.03	10.13	10.14	10.37	8.89	9.27	9.82	9.817
DSO	42	43	42	42	42	52	49	45	41	50	50	49	50	48	47	47	45	48	47	44	44.2 days
DIO	53	50	49	49	50	72	68	63	57	82	81	79	81	80	79	79	77	78	74	70	70.3 days
DPO	31	40	39	39	40	50	47	44	40	43	43	41	43	36	36	36	35	41	39	37	37.2 days
Cash Conversion Cycle	63	53	52	52	52	74	69	65	58	89	88	86	88	91	90	90	88	85	82	77	77.3 days
Fixed Asset Turnover	snapshot only																				14.972
Operating Cycle	snapshot only																				114.5 days
Cash Velocity	snapshot only																				48.244
Capital Intensity	snapshot only																				0.734

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	-5.8%	2.6%	4.1%	10.0%	7.4%	10.5%	15.8%	22.9%	37.7%	32.5%	25.0%	19.0%	4.2%	-0.2%	0.1%	-1.9%	3.5%	10.3%	12.6%	18.5%	18.48%
Net Income	-26.3%	10.5%	13.7%	10.8%	5.5%	-52.5%	-52.5%	-35.6%	-2.3%	1.4%	78.5%	16.1%	-39.0%	-39.7%	-6.9%	1.5%	36.4%	32.8%	-19.5%	-0.4%	-0.38%
EPS	-31.5%	9.8%	13.3%	10.6%	5.6%	-51.9%	-52.0%	-35.0%	-4.4%	1.3%	69.3%	10.7%	-39.9%	-40.5%	-5.7%	2.2%	36.1%	32.1%	-23.1%	-3.8%	-3.84%
FCF	4.5%	-44.8%	-1.2%	-89.5%	-1.2%	-1.5%	57.9%	-6.0%	-2.2%	52.9%	4.0%	2.3%	5.0%	11.0%	4.5%	55.8%	-15.2%	-41.0%	-36.7%	-8.1%	-8.10%
EBITDA	-13.2%	29.0%	67.2%	76.8%	41.3%	42.5%	31.0%	51.1%	1.1%	89.3%	52.0%	21.3%	-14.0%	-21.8%	-4.2%	-3.1%	7.9%	16.2%	-2.8%	11.4%	11.36%
Op. Income	-48.3%	16.8%	1.1%	1.6%	99.1%	96.8%	61.4%	96.7%	2.0%	1.6%	81.9%	30.4%	-20.3%	-29.6%	-5.0%	-4.3%	11.0%	18.4%	-11.8%	5.7%	5.66%
OCF Growth	snapshot only																				0.75%
Asset Growth	snapshot only																				35.95%
Equity Growth	snapshot only																				5.03%
Debt Growth	snapshot only																				1.96%
Shares Change	snapshot only																				3.60%

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	20.5%	17.3%	14.0%	9.4%	6.3%	5.4%	6.0%	7.8%	11.7%	14.5%	14.7%	17.2%	15.5%	13.5%	13.2%	12.8%	14.1%	13.4%	12.1%	11.4%	11.40%
Revenue 5Y	45.6%	46.4%	44.6%	31.5%	26.8%	23.3%	21.0%	22.2%	20.9%	18.7%	16.5%	13.9%	11.5%	9.1%	8.3%	7.9%	8.5%	10.6%	11.2%	13.3%	13.32%
EPS 3Y	-28.9%	26.3%	30.4%	33.6%	40.8%	3.1%	10.7%	36.9%	62.7%	1.3%	1.3%	1.0%	55.8%	-12.9%	-8.5%	-9.7%	-7.9%	22.0%	7.1%	2.9%	2.85%
EPS 5Y	-13.5%	21.3%	22.5%	23.7%	21.9%	2.2%	4.2%	10.7%	17.7%	17.5%	12.5%	11.4%	9.9%	8.6%	16.7%	23.7%	28.6%	56.7%	53.1%	52.3%	52.28%
Net Income 3Y	-25.6%	30.9%	35.2%	38.4%	44.4%	4.0%	11.6%	38.6%	67.5%	1.4%	1.3%	1.1%	57.3%	-11.9%	-7.5%	-8.8%	-6.7%	24.2%	10.2%	5.5%	5.50%
Net Income 5Y	-2.5%	36.5%	37.8%	28.0%	25.8%	5.9%	8.0%	14.2%	21.3%	20.6%	15.9%	14.7%	12.4%	10.1%	18.3%	25.7%	31.4%	59.9%	56.4%	54.8%	54.82%
EBITDA 3Y	-0.2%	-0.6%	4.1%	4.8%	4.6%	6.9%	11.6%	23.7%	36.1%	51.5%	49.3%	47.9%	35.7%	28.2%	24.0%	21.1%	24.1%	19.8%	12.3%	9.4%	9.37%
EBITDA 5Y	22.5%	24.0%	27.0%	18.0%	14.0%	15.5%	16.5%	20.1%	23.6%	21.5%	17.6%	16.1%	15.1%	12.6%	15.1%	17.4%	18.5%	25.9%	25.4%	28.4%	28.43%
Gross Profit 3Y	22.2%	17.7%	16.8%	13.4%	12.3%	11.8%	12.4%	15.7%	19.4%	23.4%	24.2%	24.6%	22.3%	20.1%	18.6%	17.5%	18.1%	17.1%	14.7%	12.9%	12.89%
Gross Profit 5Y	47.8%	48.8%	48.8%	36.6%	32.4%	29.4%	26.9%	28.1%	25.7%	23.1%	21.1%	18.4%	16.8%	14.5%	13.5%	13.6%	14.2%	16.5%	17.3%	18.3%	18.29%
Op. Income 3Y	-25.9%	-22.4%	-12.1%	-9.0%	-8.7%	-3.0%	5.7%	24.7%	46.4%	81.1%	83.3%	88.4%	69.1%	53.0%	40.8%	34.9%	39.2%	29.2%	15.1%	9.6%	9.63%
Op. Income 5Y	-0.7%	3.1%	10.1%	2.8%	-0.4%	3.6%	7.0%	13.6%	19.8%	18.9%	14.8%	14.1%	13.0%	10.7%	15.4%	19.3%	22.6%	37.7%	38.8%	46.5%	46.53%
FCF 3Y	—	1.1%	—	—	—	—	—	—	—	—	-40.3%	-12.0%	24.9%	36.7%	—	1.2%	—	—	—	—	—
FCF 5Y	1.0%	49.8%	—	18.3%	—	—	—	—	—	—	0.1%	—	85.3%	—	—	23.3%	11.5%	-3.6%	-5.9%	-0.5%	-0.50%
OCF 3Y	—	6.5%	—	69.5%	-12.6%	—	—	—	—	-65.6%	-30.2%	-7.2%	25.1%	33.6%	—	65.7%	1.2%	—	1.1%	—	—
OCF 5Y	1.2%	56.9%	—	44.7%	-14.1%	—	-11.7%	—	—	-39.2%	6.9%	72.8%	54.0%	—	—	17.4%	9.3%	-1.6%	-2.9%	2.9%	2.95%
Assets 3Y	41.2%	23.4%	23.4%	23.4%	23.4%	14.8%	14.8%	14.8%	14.8%	17.0%	17.0%	17.0%	17.0%	8.7%	8.7%	8.7%	8.7%	10.3%	10.3%	10.3%	10.33%
Assets 5Y	76.9%	77.6%	77.6%	77.6%	77.6%	32.5%	32.5%	32.5%	32.5%	22.0%	22.0%	22.0%	22.0%	8.3%	8.3%	8.3%	8.3%	14.3%	14.3%	14.3%	14.30%
Equity 3Y	39.7%	23.2%	23.2%	23.2%	23.2%	13.0%	13.0%	13.0%	13.0%	14.2%	14.2%	14.2%	14.2%	8.6%	8.6%	8.6%	8.6%	6.8%	6.8%	6.8%	6.83%
Book Value 3Y	33.5%	18.8%	18.9%	19.0%	20.2%	12.1%	12.1%	11.7%	9.8%	11.1%	11.5%	12.2%	13.2%	7.3%	7.5%	7.4%	7.1%	5.0%	3.8%	4.2%	4.15%
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	0.91	0.90	0.87	0.83	0.79	0.83	0.85	0.86	0.85	0.92	0.94	0.91	0.85	0.82	0.83	0.83	0.82	0.91	0.95	0.95	0.952
Earnings Stability	0.08	0.28	0.28	0.20	0.21	0.12	0.15	0.29	0.49	0.37	0.31	0.39	0.40	0.29	0.38	0.42	0.38	0.28	0.17	0.23	0.227
Margin Stability	0.97	0.96	0.94	0.93	0.92	0.91	0.90	0.90	0.91	0.91	0.90	0.91	0.90	0.90	0.91	0.90	0.90	0.90	0.90	0.91	0.914
Rev. Growth Consistency	0.00	1.00	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	1.00	0.00	1.00	0.50	1.00	0.50	0.500
Earn. Growth Consistency	0.00	0.50	0.50	0.50	0.50	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.00	0.00	0.00	1.00	0.50	0.50	0.00	0.00	0.000
FCF Positive Streak	1	1	0	1	0	0	0	0	0	0	0	0	0	0	1	1	1	1	1	1	1
Earnings Persistence	0.89	0.50	0.50	0.50	0.50	0.50	0.50	0.86	0.99	0.50	0.50	0.94	0.84	0.84	0.97	0.99	0.85	0.87	0.92	1.00	0.998
Earnings Smoothness	0.70	0.00	0.00	0.00	0.00	0.29	0.29	0.57	0.98	0.18	0.44	0.85	0.52	0.50	0.93	0.98	0.69	0.72	0.78	1.00	0.996
ROE Trend	-0.02	0.05	0.07	0.07	0.07	-0.01	-0.01	0.00	0.03	0.02	-0.00	-0.02	-0.04	-0.01	0.01	-0.00	-0.00	-0.00	-0.02	-0.00	-0.004
Gross Margin Trend	0.01	0.01	0.03	0.03	0.03	0.04	0.04	0.03	0.03	0.03	0.02	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.004
FCF Margin Trend	0.03	0.03	-0.05	-0.05	-0.06	-0.09	-0.05	-0.07	-0.04	-0.02	0.02	0.05	0.08	0.09	0.07	0.05	0.03	0.01	-0.00	-0.00	-0.002
Sustainable Growth Rate	1.7%	8.5%	9.9%	10.0%	9.4%	3.5%	4.1%	5.6%	8.0%	7.5%	6.6%	5.8%	4.4%	4.2%	5.7%	5.5%	2.1%	-4.5%	-5.5%	-8.1%	-8.15%
Internal Growth Rate	0.9%	5.1%	6.0%	6.1%	5.7%	1.9%	2.3%	3.1%	4.5%	4.0%	3.4%	3.1%	2.3%	2.4%	3.2%	3.1%	1.2%	—	—	—	—

Cash Flow Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	10.11	1.66	-0.11	0.54	0.23	-0.48	0.51	-0.92	-0.28	0.10	1.07	2.29	5.09	5.78	4.12	3.25	3.17	2.84	3.61	3.28	3.283
FCF/OCF	0.82	0.79	3.52	0.36	-0.84	3.10	-0.67	1.67	2.29	-2.94	0.55	0.75	0.82	0.85	0.84	0.81	0.82	0.77	0.75	0.74	0.737
FCF/Net Income	snapshot only																				2.418
OCF/EBITDA	snapshot only																				1.110
CapEx/Revenue	1.1%	1.2%	1.1%	1.3%	1.6%	1.5%	1.4%	1.2%	0.9%	1.0%	1.1%	1.2%	1.4%	1.4%	1.4%	1.3%	1.2%	1.2%	1.4%	1.5%	1.49%
CapEx/Depreciation	snapshot only																				0.843
Accruals Ratio	-0.08	-0.03	0.06	0.03	0.04	0.03	0.01	0.06	0.06	0.03	-0.00	-0.04	-0.09	-0.11	-0.10	-0.07	-0.07	-0.05	-0.06	-0.06	-0.062
Sloan Accruals	snapshot only																				0.040
Cash Flow Adequacy	snapshot only																				0.961
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	0.0%	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%	2.1%	4.8%	3.2%	5.6%	1.88%
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	$0.35	$1.04	$1.01	$1.37	$0.33
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%	61.5%	1.8%	2.3%	2.6%	2.55%
FCF Payout Ratio	0.0%	0.0%	—	0.0%	—	—	—	—	—	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	23.8%	84.0%	83.2%	1.1%	1.05%
Total Payout Ratio	30.6%	6.1%	5.3%	5.2%	3.1%	1.6%	1.4%	2.1%	1.4%	1.3%	5.4%	16.5%	22.7%	22.0%	15.6%	10.6%	70.8%	1.9%	2.5%	2.8%	2.76%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0	0	0	0	0
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.1%	0.1%	0.2%	0.1%	0.1%	0.1%	0.0%	0.0%	0.1%	0.0%	0.1%	0.4%	0.4%	0.5%	0.5%	0.4%	0.3%	0.3%	0.3%	0.4%	0.45%
Net Buyback Yield	0.1%	0.1%	0.2%	0.1%	0.1%	0.1%	0.0%	0.0%	0.1%	0.0%	0.1%	0.4%	0.4%	0.5%	0.5%	0.4%	0.3%	0.3%	0.3%	0.4%	0.42%
Total Shareholder Return	0.1%	0.1%	0.2%	0.1%	0.1%	0.1%	0.0%	0.0%	0.1%	0.0%	0.1%	0.4%	0.4%	0.5%	0.5%	0.4%	2.4%	5.1%	3.5%	6.0%	6.00%

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)	0.66	0.83	0.82	0.80	0.81	0.69	0.64	0.67	0.69	0.67	0.69	0.66	0.61	0.64	0.66	0.66	0.67	0.68	0.67	0.69	0.693
Interest Burden (EBT/EBIT)	0.75	2.64	2.12	2.03	2.23	0.87	0.87	0.86	0.86	0.85	0.80	0.78	0.75	0.76	0.82	0.83	0.84	0.80	0.74	0.75	0.747
EBIT Margin	0.01	0.02	0.02	0.02	0.02	0.02	0.03	0.04	0.04	0.05	0.04	0.04	0.03	0.03	0.04	0.04	0.04	0.04	0.03	0.03	0.033
Asset Turnover	1.47	1.42	1.46	1.48	1.46	1.29	1.39	1.50	1.66	1.44	1.46	1.50	1.46	1.45	1.47	1.48	1.52	1.43	1.49	1.57	1.569
Equity Multiplier	1.86	1.75	1.75	1.75	1.75	1.84	1.84	1.84	1.84	1.97	1.97	1.97	1.97	1.82	1.82	1.82	1.82	1.94	1.94	1.94	1.943

Per Share

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$0.11	$0.65	$0.76	$0.76	$0.73	$0.31	$0.36	$0.50	$0.69	$0.72	$0.62	$0.55	$0.42	$0.43	$0.58	$0.56	$0.57	$0.57	$0.45	$0.54	$0.54
Book Value/Share	$6.87	$8.42	$8.43	$8.36	$8.43	$9.40	$9.39	$9.30	$9.09	$10.11	$9.92	$9.87	$9.96	$10.41	$10.47	$10.36	$10.36	$10.88	$10.51	$10.51	$11.43
Tangible Book/Share	$0.73	$1.51	$1.52	$1.50	$1.51	$1.63	$1.63	$1.61	$1.58	$2.58	$2.53	$2.52	$2.54	$3.01	$3.03	$3.00	$3.00	$1.59	$1.53	$1.53	$1.53
Revenue/Share	$18.14	$19.09	$19.58	$19.69	$19.67	$21.36	$22.91	$24.41	$26.48	$27.33	$27.17	$27.69	$27.18	$26.93	$27.52	$27.34	$28.07	$29.55	$29.62	$31.27	$34.04
FCF/Share	$0.92	$0.86	$-0.30	$0.15	$-0.14	$-0.47	$-0.13	$-0.76	$-0.44	$-0.21	$0.36	$0.94	$1.73	$2.12	$2.01	$1.47	$1.47	$1.24	$1.21	$1.30	$0.80
OCF/Share	$1.11	$1.08	$-0.08	$0.41	$0.17	$-0.15	$0.19	$-0.46	$-0.19	$0.07	$0.66	$1.26	$2.12	$2.49	$2.40	$1.82	$1.80	$1.61	$1.62	$1.77	$1.35
Cash/Share	$0.77	$0.48	$0.48	$0.47	$0.48	$0.32	$0.32	$0.31	$0.31	$0.46	$0.45	$0.45	$0.45	$0.35	$0.35	$0.35	$0.35	$0.67	$0.65	$0.65	$0.34
EBITDA/Share	$0.57	$0.66	$0.83	$0.86	$0.81	$0.95	$1.10	$1.31	$1.62	$1.74	$1.58	$1.52	$1.38	$1.34	$1.53	$1.48	$1.48	$1.55	$1.42	$1.59	$1.59
Debt/Share	$3.00	$1.54	$1.55	$1.53	$1.55	$2.88	$2.88	$2.85	$2.79	$3.43	$3.37	$3.35	$3.38	$1.67	$1.68	$1.66	$1.66	$4.91	$4.74	$4.74	$4.74
Net Debt/Share	$2.24	$1.07	$1.07	$1.06	$1.07	$2.57	$2.56	$2.54	$2.48	$2.97	$2.92	$2.90	$2.93	$1.32	$1.33	$1.31	$1.31	$4.24	$4.10	$4.10	$4.10

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.057
Altman Z-Prime	snapshot only																				3.825
Piotroski F-Score	5	6	4	6	7	5	7	6	4	7	7	7	6	5	6	7	6	7	5	6	6
Beneish M-Score	-3.07	-2.44	-2.15	-2.27	-2.22	-1.94	-2.01	-1.81	-1.71	-2.32	-2.42	-2.55	-2.81	-3.19	-3.11	-2.97	-2.95	-2.29	-2.28	-2.29	-2.294
Ohlson O-Score	snapshot only																				-6.507
ROIC (Greenblatt)	snapshot only																				17.95%
Net-Net WC	snapshot only																				$-1.81
EVA	snapshot only																				$-10096361.92

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																				A-
Credit Score	67.10	81.00	71.52	78.30	69.45	48.44	55.59	60.76	62.07	63.23	65.17	63.58	69.83	75.91	80.05	76.68	80.26	61.51	60.99	65.05	65.052
Credit Grade	snapshot only																				7
Credit Trend	snapshot only																				-11.633
Implied Spread (bps)	snapshot only																				175.000
Industry Credit Rank	snapshot only																				50
Sector Credit Rank	snapshot only																				58

EVI AMEX

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