$14.14

-0.10 (-0.70%)

Weekly Expected Move ±3.0%

$13 $13 $14 $14 $14

NASDAQ · Financial Services · Banks - Regional · Alpha Radar Buy · Power 62 · $555.2M mcap · 38M float · 1.06% daily turnover · Short 43% 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.

WEAK EDGE

45.8 / 100

NoneWeakNarrowWide

Primary source: Network Effects · ROIC: -11.2%

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. FMNB shows a Weak competitive edge (45.8/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Network Effects. Negative ROIC of -11.2% indicates the company is currently destroying value, though this may reflect a growth investment phase.

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

Low

$14

Avg Target

$14

High

Based on 1 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 2Hold: 5Sell: 0Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$14.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2025-11-21	Piper Sandler	Adam Kroll	$16	$14	-2	+8.5%	$12.90
2024-01-05	Raymond James	Daniel Tamayo	$17	$18	+1	+29.4%	$13.91
2022-12-06	Piper Sandler	—	Initiated	$16	—	+6.7%	$15.00
2022-08-01	Raymond James	—	$18	$17	-1	+19.7%	$14.20
2022-05-02	Raymond James	—	Initiated	$18	—	+17.5%	$15.32

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. FMNB receives an overall rating of B+. Strongest factors: DCF (4/5). Areas of concern: D/E (2/5).

Rating Change History

Date	From	To
2026-04-22	A-	B+
2026-04-21	A	A-
2026-04-01	B+	A
2026-01-26	A-	B+
2026-01-03	B+	A-

InsiderStreet Scorecard

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

★ ★ ★ ★ ★ 49 Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. FMNB scores highest in Earnings Quality (90/100) and lowest in Cash Flow (49/100). An overall grade of A places FMNB 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-B Score

3.12

Safe Zone

Piotroski F-Score

7/9

✓ ✓ ✓ ✗ ✓ ✓ ✗ ✓ ✓

Beneish M-Score

-4.47

Unlikely Manipulator

Ohlson O-Score

-4.76

Bankruptcy prob: 0.8%

Low Risk

Credit Rating

BBB+

Score: 62.6/100

Trend: Improving

Earnings Quality

75/100

OCF/NI: 0.91x

Accruals: 0.1%

The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. FMNB scores 3.12, placing it in the Safe Zone (safe > 3.0, distress < 1.5). 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. FMNB 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. FMNB's score of -4.47 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. FMNB's implied 0.8% 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. FMNB receives an estimated rating of BBB+ (score: 62.6/100), with a improving trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). FMNB'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

11.08x

PEG

0.89x

P/S

1.96x

P/B

0.83x

P/FCF

12.54x

P/OCF

11.37x

EV/EBITDA

-5.63x

EV/Revenue

-1.43x

EV/EBIT

-5.91x

EV/FCF

-8.61x

Earnings Yield

9.70%

FCF Yield

7.98%

Shareholder Yield

4.31%

Graham Number

$17.63

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 11.1x earnings, FMNB trades at a reasonable valuation. An earnings yield of 9.7% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $17.63 per share, suggesting a potential 25% margin of safety at the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

0.834

NI / EBT

Interest Burden

1.000

EBT / EBIT

EBIT Margin

0.243

EBIT / Rev

Asset Turnover

0.055

Rev / Assets

Equity Multiplier

11.623

Assets / Equity

ROE

12.8%

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. FMNB's ROE of 12.8% is driven by financial leverage (equity multiplier: 11.62x). Note: high leverage means ROE is amplified by debt rather than operational performance.

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

0.00%

Fair P/E

8.50x

Intrinsic Value

$10.85

Price/Value

1.21x

Margin of Safety

-21.31%

Premium

21.31%

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 FMNB's realized 0.0% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. FMNB trades at a 21% premium to its adjusted intrinsic value of $10.85, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 11.1x.

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

$14.14

Median 1Y

$13.97

5th Pctile

$7.92

95th Pctile

$24.66

Ann. Volatility

32.7%

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
Kevin J. Helmick President and Chief Executive Officer	$686,850	$331,913	$1,644,243
Myke Matuszak Operating ecutive Vice President Chief Operating Officer	$349,829	$112,996	$689,553
Troy Adair Financial ecutive Vice President Chief Financial Officer	$351,426	$112,996	$688,981
Mark Wenick Wealth Executive Vice President Chief Wealth Management Officer	$326,472	$92,073	$635,349
Amber Wallace Soukenik Senior Executive Vice President Chief Retail and Marketing Officer	$327,644	$92,073	$633,706

CEO Pay Ratio

15:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $1,644,243

Avg Employee Cost (SGA/emp): $112,408

Employees: 706

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

706

+3.5% YoY

Revenue / Employee

$385,023

Rev: $271,826,000

Profit / Employee

$77,317

NI: $54,586,000

SGA / Employee

$112,408

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	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	16.1%	17.7%	12.6%	12.9%	13.0%	12.9%	15.8%	13.6%	13.3%	12.7%	14.3%	15.5%	14.6%	13.2%	11.3%	11.9%	12.4%	13.4%	12.2%	12.8%	12.85%
ROA	1.9%	2.1%	1.4%	1.5%	1.5%	1.5%	1.5%	1.3%	1.2%	1.2%	1.1%	1.2%	1.1%	1.0%	0.9%	0.9%	1.0%	1.1%	1.1%	1.1%	1.11%
ROIC	-31.3%	-34.4%	-5.8%	-5.9%	-6.0%	-5.9%	-7.4%	-6.4%	-6.2%	-6.0%	-10.4%	-11.3%	-10.6%	-9.6%	31.6%	33.2%	34.7%	37.4%	-10.7%	-11.2%	-11.22%
ROCE	13.9%	15.2%	10.4%	10.6%	10.7%	10.6%	17.1%	14.5%	14.2%	13.4%	10.8%	11.8%	11.2%	10.2%	10.1%	10.7%	11.1%	11.9%	1.3%	1.4%	1.38%
Gross Margin	94.3%	97.6%	82.1%	96.1%	92.7%	88.8%	80.4%	62.3%	70.7%	67.7%	66.5%	63.9%	61.0%	53.0%	63.3%	66.2%	62.3%	65.4%	64.5%	67.7%	67.72%
Operating Margin	49.5%	51.8%	15.1%	44.3%	43.7%	41.5%	34.8%	12.5%	28.3%	24.4%	26.4%	21.2%	21.3%	14.4%	25.5%	24.1%	23.4%	20.7%	25.5%	27.4%	27.42%
Net Margin	40.9%	42.8%	13.8%	37.2%	36.4%	34.1%	28.8%	11.5%	24.0%	20.8%	21.7%	17.7%	17.7%	12.1%	20.8%	20.0%	19.9%	17.6%	21.0%	22.3%	22.33%
EBITDA Margin	51.6%	54.0%	17.8%	47.0%	46.4%	44.0%	37.9%	15.6%	31.8%	27.0%	28.7%	23.8%	23.5%	16.6%	28.1%	26.5%	25.9%	23.1%	25.5%	27.4%	27.42%
FCF Margin	35.1%	41.0%	34.6%	37.4%	41.6%	40.9%	43.5%	39.7%	31.9%	28.7%	22.9%	22.1%	20.9%	21.7%	20.4%	20.1%	19.4%	15.3%	18.8%	16.6%	16.63%
OCF Margin	35.7%	41.4%	35.5%	38.4%	43.5%	44.1%	46.6%	42.4%	33.9%	29.9%	24.4%	24.2%	23.6%	25.1%	24.7%	25.0%	24.0%	19.3%	21.6%	18.3%	18.35%
ROE 3Y Avg	snapshot only																				12.35%
ROE 5Y Avg	snapshot only																				13.21%
ROA 3Y Avg	snapshot only																				1.03%
ROIC Economic	snapshot only																				6.76%
Cash ROA	snapshot only																				0.99%
NOPAT Margin	snapshot only																				20.23%
Pretax Margin	snapshot only																				24.25%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				20.10%
SBC / Revenue	snapshot only																				0.89%

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	6.84	6.35	9.48	9.09	8.01	7.15	6.84	8.07	8.02	7.95	9.85	8.51	8.57	11.60	11.08	9.83	10.06	9.87	9.20	10.31	11.079
P/S Ratio	2.35	2.39	3.18	3.03	2.60	2.19	2.33	2.12	1.89	1.65	1.93	1.79	1.67	2.00	1.89	1.73	1.83	1.93	1.81	2.09	1.961
P/B Ratio	1.02	1.04	1.04	1.02	0.91	0.80	1.42	1.43	1.40	1.32	1.22	1.14	1.08	1.32	1.25	1.17	1.25	1.32	1.03	1.22	0.827
P/FCF	6.70	5.82	9.18	8.10	6.25	5.37	5.36	5.35	5.94	5.76	8.42	8.09	7.99	9.22	9.27	8.64	9.45	12.65	9.62	12.54	12.539
P/OCF	6.58	5.77	8.95	7.90	5.98	4.97	5.00	5.01	5.58	5.53	7.90	7.41	7.09	7.96	7.65	6.92	7.61	10.00	8.36	11.37	11.369
EV/EBITDA	-2.38	-2.09	-13.36	-13.19	-13.87	-14.67	-8.90	-10.21	-10.44	-11.18	-5.95	-5.94	-6.66	-5.67	4.02	3.31	3.67	3.84	-7.05	-5.63	-5.627
EV/Revenue	-1.04	-0.99	-5.68	-5.56	-5.70	-5.73	-3.89	-3.49	-3.24	-3.07	-1.54	-1.65	-1.72	-1.31	0.92	0.78	0.89	0.99	-1.78	-1.43	-1.433
EV/EBIT	-2.50	-2.18	-14.13	-14.00	-14.80	-15.74	-9.50	-11.15	-11.60	-12.59	-6.69	-6.59	-7.36	-6.30	4.48	3.67	4.07	4.24	-7.59	-5.91	-5.908
EV/FCF	-2.98	-2.42	-16.38	-14.87	-13.71	-14.03	-8.95	-8.80	-10.18	-10.69	-6.72	-7.47	-8.21	-6.02	4.52	3.90	4.59	6.50	-9.47	-8.61	-8.613
Earnings Yield	14.6%	15.7%	10.5%	11.0%	12.5%	14.0%	14.6%	12.4%	12.5%	12.6%	10.1%	11.8%	11.7%	8.6%	9.0%	10.2%	9.9%	10.1%	10.9%	9.7%	9.70%
FCF Yield	14.9%	17.2%	10.9%	12.3%	16.0%	18.6%	18.7%	18.7%	16.8%	17.4%	11.9%	12.4%	12.5%	10.8%	10.8%	11.6%	10.6%	7.9%	10.4%	8.0%	7.98%
PEG Ratio	snapshot only																				0.893
Price/Tangible Book	snapshot only																				1.966
EV/OCF	snapshot only																				-7.810
EV/Gross Profit	snapshot only																				-2.203
Acquirers Multiple	snapshot only																				-5.908
Shareholder Yield	snapshot only																				4.31%
Graham Number	snapshot only																				$17.63

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	0.23	0.23	0.41	0.41	0.41	0.41	0.35	0.35	0.35	0.35	0.29	0.29	0.29	0.29	0.14	0.14	0.14	0.14	0.33	0.33	0.327
Quick Ratio	0.23	0.23	0.41	0.41	0.41	0.41	0.35	0.35	0.35	0.35	0.29	0.29	0.29	0.29	0.14	0.14	0.14	0.14	0.33	0.33	0.327
Debt/Equity	0.23	0.23	0.19	0.19	0.19	0.19	0.63	0.63	0.63	0.63	1.10	1.10	1.10	1.10	0.96	0.96	0.96	0.96	0.76	0.76	0.757
Net Debt/Equity	-1.48	-1.48	-2.90	-2.90	-2.90	-2.90	-3.78	-3.78	-3.78	-3.78	-2.19	-2.19	-2.19	-2.19	-0.64	-0.64	-0.64	-0.64	-2.05	-2.05	-2.051
Debt/Assets	0.03	0.03	0.02	0.02	0.02	0.02	0.04	0.04	0.04	0.04	0.09	0.09	0.09	0.09	0.08	0.08	0.08	0.08	0.07	0.07	0.070
Debt/EBITDA	1.18	1.08	1.34	1.31	1.29	1.30	2.36	2.72	2.74	2.85	6.72	6.21	6.59	7.20	6.33	6.04	5.83	5.44	5.25	5.10	5.100
Net Debt/EBITDA	-7.75	-7.10	-20.85	-20.37	-20.19	-20.28	-14.23	-16.43	-16.54	-17.21	-13.40	-12.38	-13.15	-14.36	-4.22	-4.03	-3.88	-3.63	-14.21	-13.82	-13.817
Interest Coverage	5.70	7.32	7.33	7.93	7.53	5.60	4.06	2.02	1.30	0.92	0.78	0.76	0.67	0.58	0.56	0.59	0.62	0.69	0.71	0.74	0.740
Equity Multiplier	8.77	8.77	8.77	8.77	8.77	8.77	13.97	13.97	13.97	13.97	12.56	12.56	12.56	12.56	12.61	12.61	12.61	12.61	10.80	10.80	10.800
Cash Ratio	snapshot only																				4.830
Debt Service Coverage	snapshot only																				0.777
Cash to Debt	snapshot only																				3.709
FCF to Debt	snapshot only																				0.128
Defensive Interval	snapshot only																				4312.6 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	0.06	0.06	0.04	0.04	0.05	0.05	0.04	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.05	0.05	0.05	0.05	0.05	0.05	0.055
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Payables Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
DSO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.0 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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	—
Cash Conversion Cycle	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	—
Cash Velocity	snapshot only																				0.208
Capital Intensity	snapshot only																				18.528

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	9.0%	6.8%	3.6%	5.1%	8.2%	12.9%	15.1%	23.7%	30.7%	35.6%	43.5%	30.5%	21.2%	14.1%	5.6%	6.6%	6.1%	3.9%	3.2%	3.4%	3.40%
Net Income	36.1%	43.1%	23.8%	11.2%	2.2%	-7.9%	16.9%	-2.5%	-5.0%	-8.0%	-17.6%	4.4%	0.1%	-5.3%	-8.0%	-10.7%	-1.0%	17.8%	18.8%	18.6%	18.61%
EPS	35.7%	42.7%	9.6%	-7.2%	-14.6%	-23.0%	10.1%	-12.7%	-13.6%	-16.5%	-25.2%	5.6%	-0.3%	-5.8%	-8.2%	-11.3%	-1.3%	17.4%	18.4%	-0.3%	-0.31%
FCF	34.2%	76.8%	15.6%	20.1%	28.3%	12.5%	44.4%	31.2%	0.0%	-4.7%	-24.4%	-27.2%	-20.4%	-13.7%	-6.0%	-3.4%	-1.8%	-27.0%	-5.0%	-14.3%	-14.27%
EBITDA	35.4%	41.6%	23.0%	10.6%	1.6%	-7.3%	18.4%	0.2%	-1.4%	-4.8%	-15.1%	6.1%	0.7%	-4.2%	-6.4%	-9.4%	-0.3%	16.6%	13.4%	11.4%	11.38%
Op. Income	37.2%	43.8%	23.6%	9.9%	-0.0%	-9.6%	17.3%	-2.5%	-5.2%	-9.3%	-19.4%	4.4%	1.3%	-2.8%	-5.6%	-9.5%	-0.8%	17.2%	17.4%	17.7%	17.72%
OCF Growth	snapshot only																				-24.25%
Asset Growth	snapshot only																				2.48%
Equity Growth	snapshot only																				19.63%
Debt Growth	snapshot only																				-5.99%
Shares Change	snapshot only																				18.98%
Dividend Growth	snapshot only																				0.27%

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	11.5%	10.5%	9.7%	9.5%	9.7%	10.4%	10.8%	13.4%	15.5%	17.8%	19.6%	19.2%	19.7%	20.5%	20.3%	19.8%	18.9%	17.1%	16.1%	12.9%	12.86%
Revenue 5Y	11.3%	10.3%	10.1%	10.2%	10.5%	11.1%	11.2%	13.0%	14.4%	15.6%	16.8%	16.2%	15.9%	15.8%	15.5%	15.2%	14.7%	14.2%	13.3%	13.3%	13.31%
EPS 3Y	23.6%	24.5%	11.3%	9.7%	9.3%	7.7%	11.5%	2.9%	0.0%	-2.8%	-3.4%	-5.1%	-9.7%	-15.4%	-8.9%	-6.5%	-5.3%	-2.6%	-6.6%	-2.2%	-2.25%
EPS 5Y	27.4%	24.5%	16.3%	14.5%	13.9%	13.6%	17.0%	9.1%	6.9%	4.4%	2.6%	4.0%	2.4%	-0.4%	-1.0%	0.4%	-0.3%	0.3%	-0.4%	-5.4%	-5.42%
Net Income 3Y	24.7%	25.5%	16.8%	16.9%	16.7%	15.0%	19.2%	12.9%	9.7%	6.6%	6.0%	4.2%	-0.9%	-7.1%	-3.9%	-3.1%	-2.0%	0.9%	-3.4%	3.4%	3.39%
Net Income 5Y	28.7%	25.6%	20.3%	19.8%	19.2%	18.3%	21.7%	16.0%	13.5%	10.8%	8.9%	10.2%	8.6%	5.8%	5.1%	6.0%	5.6%	6.2%	5.4%	3.7%	3.69%
EBITDA 3Y	19.7%	21.7%	16.7%	16.9%	16.9%	15.0%	19.2%	13.3%	10.7%	7.7%	7.3%	5.6%	0.3%	-5.4%	-2.0%	-1.2%	-0.3%	2.1%	-3.4%	2.3%	2.30%
EBITDA 5Y	23.3%	20.7%	15.7%	15.3%	14.9%	14.6%	16.7%	12.7%	11.4%	9.8%	9.9%	11.2%	9.7%	6.8%	6.1%	6.9%	6.4%	6.9%	5.6%	3.5%	3.48%
Gross Profit 3Y	11.4%	12.3%	11.8%	12.7%	13.2%	13.3%	13.4%	11.8%	11.4%	11.1%	11.2%	9.9%	7.7%	5.0%	4.7%	4.2%	3.7%	4.7%	4.2%	5.6%	5.59%
Gross Profit 5Y	10.7%	10.4%	10.1%	10.6%	10.8%	11.1%	11.0%	10.2%	10.3%	10.4%	11.0%	10.9%	10.1%	8.8%	8.3%	8.3%	7.9%	8.5%	7.7%	7.2%	7.22%
Op. Income 3Y	20.8%	23.1%	17.5%	17.4%	17.1%	14.9%	19.1%	12.4%	9.1%	5.6%	5.3%	3.8%	-1.4%	-7.3%	-3.7%	-2.7%	-1.6%	1.1%	-3.7%	3.6%	3.63%
Op. Income 5Y	26.2%	23.0%	17.2%	16.6%	16.0%	15.3%	17.3%	12.6%	10.8%	8.9%	8.9%	10.5%	9.1%	6.0%	5.2%	6.1%	5.5%	6.1%	5.3%	3.6%	3.58%
FCF 3Y	18.4%	21.0%	11.7%	21.4%	23.8%	24.3%	27.5%	29.5%	19.9%	23.8%	8.1%	4.7%	0.7%	-2.5%	0.8%	-2.7%	-7.9%	-15.6%	-12.3%	-15.5%	-15.54%
FCF 5Y	40.9%	38.8%	17.9%	17.1%	18.2%	18.0%	21.2%	18.3%	16.4%	13.7%	8.7%	11.3%	8.6%	9.6%	8.0%	8.8%	6.1%	3.6%	2.4%	-1.0%	-1.04%
OCF 3Y	18.6%	20.5%	12.2%	21.4%	24.2%	25.9%	28.8%	28.6%	19.1%	21.2%	7.6%	6.6%	4.2%	2.0%	6.6%	3.9%	-2.4%	-11.1%	-10.2%	-14.6%	-14.64%
OCF 5Y	38.4%	37.6%	17.7%	16.9%	18.5%	19.2%	22.1%	19.4%	17.5%	14.1%	9.9%	12.7%	10.4%	12.0%	11.4%	11.8%	9.0%	6.4%	3.7%	0.3%	0.26%
Assets 3Y	12.5%	12.5%	21.2%	21.2%	21.2%	21.2%	18.6%	18.6%	18.6%	18.6%	18.3%	18.3%	18.3%	18.3%	7.3%	7.3%	7.3%	7.3%	8.7%	8.7%	8.72%
Assets 5Y	10.4%	10.4%	16.1%	16.1%	16.1%	16.1%	13.6%	13.6%	13.6%	13.6%	16.9%	16.9%	16.9%	16.9%	15.9%	15.9%	15.9%	15.9%	11.3%	11.3%	11.30%
Equity 3Y	13.1%	13.1%	21.7%	21.7%	21.7%	21.7%	-0.8%	-0.8%	-0.8%	-0.8%	4.9%	4.9%	4.9%	4.9%	-4.9%	-4.9%	-4.9%	-4.9%	18.4%	18.4%	18.45%
Book Value 3Y	12.1%	12.2%	16.0%	14.1%	14.0%	13.9%	-7.2%	-9.6%	-9.5%	-9.6%	-4.4%	-4.4%	-4.4%	-4.5%	-9.8%	-8.2%	-8.1%	-8.2%	14.5%	12.0%	11.99%
Dividend 3Y	1.7%	0.8%	-1.2%	2.3%	6.6%	10.7%	8.5%	2.0%	-1.0%	-3.6%	-4.4%	-5.9%	-7.1%	-8.3%	-5.2%	-3.4%	-3.3%	-3.3%	-3.2%	-5.4%	-5.36%

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	0.99	0.99	0.98	0.99	1.00	0.99	0.98	0.94	0.90	0.86	0.80	0.86	0.89	0.90	0.88	0.92	0.94	0.94	0.90	0.94	0.944
Earnings Stability	0.97	0.93	0.97	0.97	0.96	0.91	0.98	0.93	0.85	0.68	0.74	0.85	0.63	0.25	0.27	0.40	0.26	0.08	0.08	0.27	0.271
Margin Stability	0.96	0.95	0.95	0.95	0.95	0.95	0.95	0.94	0.92	0.89	0.88	0.88	0.86	0.83	0.82	0.84	0.83	0.83	0.83	0.85	0.854
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	0.00	1.00	0.00	0.00	0.00	0.00	0.50	0.50	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.500
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.86	0.83	0.90	0.96	0.99	0.97	0.93	0.99	0.98	0.97	0.93	0.98	1.00	0.98	0.97	0.96	1.00	0.93	0.92	0.93	0.926
Earnings Smoothness	0.69	0.65	0.79	0.89	0.98	0.92	0.84	0.98	0.95	0.92	0.81	0.96	1.00	0.95	0.92	0.89	0.99	0.84	0.83	0.83	0.830
ROE Trend	0.02	0.03	-0.01	-0.02	-0.03	-0.04	0.09	0.05	0.04	0.03	-0.04	-0.01	-0.02	-0.03	-0.05	-0.04	-0.03	-0.01	-0.01	-0.01	-0.008
Gross Margin Trend	0.06	0.09	0.08	0.08	0.06	0.02	0.02	-0.10	-0.16	-0.21	-0.24	-0.19	-0.18	-0.19	-0.18	-0.12	-0.08	-0.01	0.01	0.01	0.010
FCF Margin Trend	0.06	0.14	0.05	0.08	0.10	0.08	0.11	0.05	-0.06	-0.12	-0.16	-0.16	-0.16	-0.13	-0.13	-0.11	-0.07	-0.10	-0.03	-0.04	-0.045
Sustainable Growth Rate	12.2%	13.8%	9.2%	8.9%	8.5%	7.8%	10.1%	7.5%	7.0%	6.2%	7.0%	8.3%	7.3%	6.0%	5.1%	5.6%	6.2%	7.1%	6.5%	7.1%	7.13%
Internal Growth Rate	1.5%	1.7%	1.1%	1.0%	1.0%	0.9%	0.9%	0.7%	0.7%	0.6%	0.5%	0.6%	0.6%	0.5%	0.4%	0.5%	0.5%	0.6%	0.6%	0.6%	0.62%

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	1.04	1.10	1.06	1.15	1.34	1.44	1.37	1.61	1.44	1.44	1.25	1.15	1.21	1.46	1.45	1.42	1.32	0.99	1.10	0.91	0.907
FCF/OCF	0.98	0.99	0.97	0.98	0.96	0.93	0.93	0.94	0.94	0.96	0.94	0.92	0.89	0.86	0.82	0.80	0.80	0.79	0.87	0.91	0.907
FCF/Net Income	snapshot only																				0.822
OCF/EBITDA	snapshot only																				0.720
CapEx/Revenue	0.6%	0.3%	0.9%	0.9%	1.9%	3.3%	3.1%	2.7%	2.0%	1.2%	1.5%	2.0%	2.6%	3.4%	4.3%	5.0%	4.7%	4.0%	2.8%	1.7%	1.72%
CapEx/Depreciation	snapshot only																				1.419
Accruals Ratio	-0.00	-0.00	-0.00	-0.00	-0.01	-0.01	-0.01	-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	0.001
Sloan Accruals	snapshot only																				0.719
Cash Flow Adequacy	snapshot only																				1.712
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	3.5%	3.5%	2.9%	3.4%	4.4%	5.5%	5.3%	5.5%	5.9%	6.4%	5.2%	5.5%	5.8%	4.7%	5.0%	5.4%	5.0%	4.7%	5.1%	4.3%	4.81%
Dividend/Share	$0.45	$0.45	$0.44	$0.48	$0.55	$0.62	$0.65	$0.61	$0.64	$0.66	$0.68	$0.68	$0.68	$0.68	$0.68	$0.67	$0.68	$0.68	$0.68	$0.57	$0.68
Payout Ratio	24.2%	22.0%	27.1%	30.8%	34.9%	39.6%	36.3%	44.4%	47.0%	51.0%	50.9%	46.8%	49.8%	55.0%	55.3%	52.6%	50.4%	46.8%	46.7%	44.5%	44.48%
FCF Payout Ratio	23.7%	20.2%	26.3%	27.5%	27.2%	29.7%	28.5%	29.4%	34.8%	36.9%	43.5%	44.5%	46.4%	43.7%	46.2%	46.3%	47.4%	60.0%	48.8%	54.1%	54.09%
Total Payout Ratio	24.4%	22.3%	27.5%	30.9%	35.0%	39.7%	36.3%	66.6%	69.7%	74.7%	74.0%	46.8%	49.8%	55.0%	57.2%	55.9%	53.6%	49.8%	48.0%	44.5%	44.48%
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	0	1	1	1	0	1	1
Chowder Number	0.12	0.08	0.14	0.33	0.52	0.71	0.62	0.46	0.34	0.25	0.21	0.16	0.12	0.07	0.05	0.06	0.05	0.05	0.05	0.05	0.046
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	2.8%	2.8%	3.0%	2.3%	0.0%	0.0%	0.0%	0.2%	0.3%	0.3%	0.3%	0.1%	0.0%	0.00%
Net Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	2.8%	2.8%	3.0%	2.3%	0.0%	0.0%	0.0%	0.2%	0.3%	0.3%	0.3%	0.1%	0.0%	0.00%
Total Shareholder Return	3.6%	3.5%	2.9%	3.4%	4.4%	5.6%	5.3%	8.3%	8.7%	9.4%	7.5%	5.5%	5.8%	4.7%	5.2%	5.7%	5.3%	5.0%	5.2%	4.3%	4.31%

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)	0.82	0.83	0.83	0.84	0.84	0.84	0.83	0.84	0.84	0.85	0.85	0.84	0.83	0.83	0.83	0.83	0.83	0.84	0.84	0.83	0.834
Interest Burden (EBT/EBIT)	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
EBIT Margin	0.42	0.46	0.40	0.40	0.39	0.36	0.41	0.31	0.28	0.24	0.23	0.25	0.23	0.21	0.21	0.21	0.22	0.23	0.23	0.24	0.243
Asset Turnover	0.06	0.06	0.04	0.04	0.05	0.05	0.04	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.05	0.05	0.05	0.05	0.05	0.05	0.055
Equity Multiplier	8.50	8.50	8.77	8.77	8.77	8.77	10.76	10.76	10.76	10.76	13.15	13.15	13.15	13.15	12.58	12.58	12.58	12.58	11.62	11.62	11.623

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)	$1.85	$2.03	$1.62	$1.57	$1.58	$1.56	$1.78	$1.37	$1.36	$1.30	$1.33	$1.44	$1.36	$1.23	$1.22	$1.28	$1.34	$1.44	$1.45	$1.28	$1.28
Book Value/Share	$12.35	$12.34	$14.73	$13.92	$13.93	$13.92	$8.58	$7.71	$7.83	$7.82	$10.78	$10.79	$10.79	$10.77	$10.80	$10.77	$10.79	$10.78	$12.88	$10.82	$17.09
Tangible Book/Share	$10.60	$10.59	$11.53	$10.90	$10.90	$10.90	$5.60	$5.03	$5.11	$5.10	$5.71	$5.71	$5.71	$5.70	$5.80	$5.78	$5.79	$5.78	$7.97	$6.69	$6.69
Revenue/Share	$5.38	$5.39	$4.82	$4.69	$4.86	$5.09	$5.22	$5.19	$5.77	$6.27	$6.80	$6.86	$6.97	$7.12	$7.17	$7.26	$7.37	$7.37	$7.37	$6.31	$6.31
FCF/Share	$1.89	$2.21	$1.67	$1.76	$2.02	$2.08	$2.27	$2.06	$1.84	$1.80	$1.56	$1.52	$1.46	$1.55	$1.46	$1.46	$1.43	$1.13	$1.38	$1.05	$1.05
OCF/Share	$1.92	$2.23	$1.71	$1.80	$2.11	$2.25	$2.43	$2.20	$1.96	$1.87	$1.66	$1.66	$1.64	$1.79	$1.77	$1.82	$1.77	$1.42	$1.59	$1.16	$1.16
Cash/Share	$21.02	$21.02	$45.42	$42.93	$42.95	$42.93	$37.86	$33.99	$34.55	$34.50	$35.43	$35.45	$35.44	$35.37	$17.34	$17.28	$17.33	$17.30	$36.17	$30.39	$0.85
EBITDA/Share	$2.35	$2.57	$2.05	$1.98	$2.00	$1.99	$2.28	$1.78	$1.79	$1.72	$1.76	$1.91	$1.80	$1.64	$1.65	$1.72	$1.78	$1.91	$1.86	$1.61	$1.61
Debt/Share	$2.78	$2.78	$2.74	$2.59	$2.59	$2.59	$5.38	$4.83	$4.91	$4.90	$11.83	$11.84	$11.84	$11.81	$10.41	$10.37	$10.40	$10.38	$9.75	$8.19	$8.19
Net Debt/Share	$-18.24	$-18.24	$-42.68	$-40.34	$-40.36	$-40.35	$-32.48	$-29.16	$-29.64	$-29.59	$-23.60	$-23.61	$-23.61	$-23.56	$-6.94	$-6.91	$-6.93	$-6.92	$-26.42	$-22.20	$-22.20

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-B Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.118
Altman Z-Prime	snapshot only																				0.158
Piotroski F-Score	7	7	6	6	5	5	5	4	4	4	5	7	5	5	5	6	6	6	8	7	7
Beneish M-Score	-2.46	-2.47	-2.43	-2.42	-2.35	-2.25	-2.36	-1.79	-1.92	-1.94	-1.86	-2.38	-2.25	-2.16	-2.36	-2.22	-2.38	-2.51	-2.27	-4.47	-4.475
Ohlson O-Score	snapshot only																				-4.764
Net-Net WC	snapshot only																				$-104.02

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																				BBB+
Credit Score	90.39	90.06	90.94	91.29	91.51	91.47	82.95	81.09	80.39	79.13	58.63	61.06	59.10	59.77	50.76	50.58	52.09	51.51	65.12	62.55	62.553
Credit Grade	snapshot only																				8
Credit Trend	snapshot only																				11.970
Implied Spread (bps)	snapshot only																				225.000
Industry Credit Rank	snapshot only																				48
Sector Credit Rank	snapshot only																				51

FMNB 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