$27.82

-0.03 (-0.11%)

Weekly Expected Move ±3.7%

$25 $26 $27 $28 $29

NASDAQ · Financial Services · Banks - Regional · Alpha Radar Neutral · Power 52 · $251.5M mcap · 7M float · 1.13% 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

52.7 / 100

NoneWeakNarrowWide

Primary source: Intangible Assets · ROIC: -219.0%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. FXNC shows a Weak competitive edge (52.7/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Intangible Assets. Negative ROIC of -219.0% 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

Analyst Recommendations

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

Rating Summary

ConsensusBuy

Avg Target$—

Analysts0

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2024-08-01	National Bank	John Rodis	Initiated	$21	—	+17.7%	$17.84

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

Rating Change History

Date	From	To
2026-05-18	B	B+
2026-05-11	B+	B
2026-05-06	A-	B+
2026-05-04	B+	A-
2026-04-30	B	B+
2026-04-24	B+	B
2026-04-16	A-	B+
2026-04-01	B	A-
2026-02-04	B+	B
2026-02-04	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.

★ ★ ★ ★ ★ 62 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. FXNC scores highest in Momentum (98/100) and lowest in Safety (50/100). An overall grade of A+ places FXNC 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

2.37

Grey Zone

Piotroski F-Score

8/9

✓ ✓ ✓ ✓ ✓ ✓ ✗ ✓ ✓

Beneish M-Score

-2.51

Unlikely Manipulator

Ohlson O-Score

-5.10

Bankruptcy prob: 0.6%

Low Risk

Credit Rating

Score: 71.7/100

Trend: Improving

Earnings Quality

100/100

OCF/NI: 1.34x

Accruals: -0.3%

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. FXNC scores 2.37, placing it in the Grey Zone (safe > 3.0, distress < 1.5). Financial distress is possible and warrants monitoring. 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. FXNC scores 8/9, 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. FXNC's score of -2.51 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. FXNC's implied 0.6% 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. FXNC receives an estimated rating of A (score: 71.7/100), 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). FXNC's score of 100/100 is high — cash flows strongly support reported earnings.

Valuation

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

P/E

11.97x

PEG

0.07x

P/S

2.16x

P/B

1.33x

P/FCF

10.20x

P/OCF

8.68x

EV/EBITDA

1.68x

EV/Revenue

0.41x

EV/EBIT

1.83x

EV/FCF

2.00x

Earnings Yield

8.62%

FCF Yield

9.81%

Shareholder Yield

2.46%

Graham Number

$32.78

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 12.0x earnings, FXNC trades at a reasonable valuation. An earnings yield of 8.6% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $32.78 per share, suggesting a potential 18% 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

0.804

NI / EBT

Interest Burden

1.000

EBT / EBIT

EBIT Margin

0.225

EBIT / Rev

Asset Turnover

0.057

Rev / Assets

Equity Multiplier

11.479

Assets / Equity

ROE

11.9%

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. FXNC's ROE of 11.9% is driven by financial leverage (equity multiplier: 11.48x). 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

290.21%

Fair P/E

588.92x

Intrinsic Value

$1366.42

Price/Value

0.02x

Margin of Safety

98.03%

Premium

-98.03%

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 FXNC's realized 290.2% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $1366.42, FXNC appears undervalued with a 98% margin of safety. The adjusted fair P/E of 588.9x compares to the current market P/E of 12.0x.

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

$27.82

Median 1Y

$28.62

5th Pctile

$17.78

95th Pctile

$46.04

Ann. Volatility

29.5%

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
Scott C. Harvard President & Chief Executive Officer	$509,520	$137,756	$923,316
Dennis A. Dysart Sr. Executive Vice President	$331,613	$61,804	$514,738
Brad E. Schwartz Executive Vice President	$213,462	$112,200	$426,812

CEO Pay Ratio

7:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $923,316

Avg Employee Cost (SGA/emp): $136,370

Employees: 308

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

308

+1.6% YoY

Revenue / Employee

$364,299

Rev: $112,204,000

Profit / Employee

$57,477

NI: $17,703,000

SGA / Employee

$136,370

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	13.2%	14.0%	10.3%	11.5%	12.0%	14.1%	14.9%	15.0%	14.7%	13.5%	8.6%	8.0%	7.1%	6.3%	4.9%	3.8%	5.6%	8.0%	10.0%	11.9%	11.90%
ROA	1.2%	1.3%	0.9%	1.0%	1.0%	1.2%	1.2%	1.2%	1.2%	1.1%	0.7%	0.6%	0.6%	0.5%	0.4%	0.3%	0.5%	0.7%	0.9%	1.0%	1.04%
ROIC	-6.5%	-6.9%	-3.1%	-3.5%	-3.7%	-4.3%	-15.7%	-15.8%	-15.5%	-14.2%	-16.2%	-15.1%	-13.3%	-11.9%	21.4%	16.5%	24.5%	34.7%	-1.8%	-2.2%	-2.19%
ROCE	12.8%	13.6%	9.5%	10.7%	11.0%	12.9%	16.9%	17.0%	16.7%	15.4%	8.7%	8.2%	7.2%	6.5%	3.9%	2.9%	4.4%	6.4%	1.1%	1.3%	1.28%
Gross Margin	1.0%	95.3%	93.0%	96.5%	93.4%	91.8%	83.0%	85.2%	78.3%	76.5%	42.1%	67.6%	69.2%	63.5%	58.5%	72.8%	73.6%	76.4%	75.9%	78.3%	78.32%
Operating Margin	42.1%	23.4%	20.1%	34.4%	33.3%	35.3%	33.8%	29.9%	26.1%	22.3%	-6.5%	20.0%	16.1%	13.8%	-6.6%	7.0%	22.2%	23.0%	23.0%	21.6%	21.55%
Net Margin	32.7%	19.0%	16.4%	27.8%	26.9%	28.8%	27.3%	24.2%	20.9%	18.1%	-4.7%	16.0%	12.6%	11.1%	-3.3%	5.9%	17.7%	18.7%	18.4%	17.4%	17.36%
EBITDA Margin	45.3%	26.3%	23.0%	37.2%	35.9%	37.8%	36.0%	32.4%	28.5%	24.7%	-4.3%	22.1%	18.4%	16.0%	-2.7%	11.0%	26.1%	26.9%	23.0%	21.6%	21.55%
FCF Margin	24.6%	41.1%	15.2%	21.2%	36.7%	20.5%	42.2%	34.1%	32.2%	29.7%	21.4%	20.2%	19.5%	20.9%	-28.9%	-28.1%	-24.6%	-20.9%	18.2%	20.5%	20.54%
OCF Margin	25.7%	42.8%	17.0%	23.1%	38.6%	21.9%	44.1%	35.9%	34.1%	31.5%	24.1%	23.0%	22.6%	25.2%	-25.2%	-24.5%	-21.3%	-17.6%	21.8%	24.1%	24.14%
ROE 3Y Avg	snapshot only																				7.41%
ROE 5Y Avg	snapshot only																				9.56%
ROA 3Y Avg	snapshot only																				0.64%
ROIC Economic	snapshot only																				9.27%
Cash ROA	snapshot only																				1.38%
NOPAT Margin	snapshot only																				18.05%
Pretax Margin	snapshot only																				22.46%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				34.54%
SBC / Revenue	snapshot only																				0.95%

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	8.00	11.10	12.22	10.00	8.41	6.09	5.81	5.38	5.79	6.76	13.37	10.79	11.56	15.13	28.91	36.97	21.72	18.04	12.88	11.60	11.969
P/S Ratio	2.11	2.94	2.74	2.35	1.90	1.53	1.61	1.44	1.46	1.53	1.90	1.35	1.23	1.37	2.28	2.07	1.65	1.78	1.98	2.09	2.163
P/B Ratio	1.01	1.48	1.08	1.00	0.87	0.74	0.90	0.84	0.89	0.95	1.11	0.83	0.79	0.92	1.21	1.19	1.04	1.22	1.22	1.31	1.332
P/FCF	8.57	7.14	18.00	11.10	5.19	7.48	3.82	4.22	4.55	5.16	8.86	6.67	6.31	6.58	-7.90	-7.37	-6.72	-8.53	10.85	10.20	10.199
P/OCF	8.22	6.86	16.09	10.19	4.93	6.99	3.65	4.01	4.30	4.85	7.85	5.86	5.43	5.45	—	—	—	—	9.05	8.68	8.678
EV/EBITDA	-11.04	-7.87	-22.27	-20.60	-20.84	-18.91	-5.30	-5.55	-5.42	-5.49	-3.51	-6.21	-7.33	-6.60	6.45	7.08	3.01	3.92	1.27	1.68	1.683
EV/Revenue	-4.02	-2.86	-6.92	-6.65	-6.41	-6.37	-1.94	-1.97	-1.82	-1.67	-0.69	-1.09	-1.13	-0.89	0.76	0.67	0.37	0.61	0.28	0.41	0.411
EV/EBIT	-12.18	-8.63	-24.69	-22.65	-22.93	-20.54	-5.68	-5.96	-5.83	-5.95	-3.99	-7.12	-8.58	-7.89	8.37	10.77	4.26	5.25	1.46	1.83	1.829
EV/FCF	-16.31	-6.95	-45.45	-31.39	-17.47	-31.13	-4.61	-5.78	-5.66	-5.63	-3.24	-5.42	-5.80	-4.26	-2.64	-2.38	-1.51	-2.90	1.53	2.00	2.000
Earnings Yield	12.5%	9.0%	8.2%	10.0%	11.9%	16.4%	17.2%	18.6%	17.3%	14.8%	7.5%	9.3%	8.6%	6.6%	3.5%	2.7%	4.6%	5.5%	7.8%	8.6%	8.62%
FCF Yield	11.7%	14.0%	5.6%	9.0%	19.3%	13.4%	26.2%	23.7%	22.0%	19.4%	11.3%	15.0%	15.8%	15.2%	-12.7%	-13.6%	-14.9%	-11.7%	9.2%	9.8%	9.81%
PEG Ratio	snapshot only																				0.066
Price/Tangible Book	snapshot only																				1.433
EV/OCF	snapshot only																				1.702
EV/Gross Profit	snapshot only																				0.540
Acquirers Multiple	snapshot only																				1.829
Shareholder Yield	snapshot only																				2.46%
Graham Number	snapshot only																				$32.78

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	0.32	0.32	0.37	0.37	0.37	0.37	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.09	0.09	0.09	0.09	362.67	362.67	362.673
Quick Ratio	0.32	0.32	0.37	0.37	0.37	0.37	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.09	0.09	0.09	0.09	362.67	362.67	362.673
Debt/Equity	0.23	0.23	0.16	0.16	0.16	0.16	0.13	0.13	0.13	0.13	0.55	0.55	0.55	0.55	0.18	0.18	0.18	0.18	0.23	0.23	0.229
Net Debt/Equity	-2.92	-2.92	-3.81	-3.81	-3.81	-3.81	-1.99	-1.99	-1.99	-1.99	-1.51	-1.51	-1.51	-1.51	-0.80	-0.80	-0.80	-0.80	-1.05	-1.05	-1.051
Debt/Assets	0.02	0.02	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.05	0.05	0.05	0.05	0.02	0.02	0.02	0.02	0.02	0.02	0.021
Debt/EBITDA	1.31	1.24	1.34	1.20	1.17	1.01	0.64	0.64	0.65	0.70	4.79	5.07	5.60	6.14	2.91	3.37	2.36	1.73	1.68	1.50	1.501
Net Debt/EBITDA	-16.84	-15.96	-31.10	-27.88	-27.03	-23.45	-9.68	-9.61	-9.77	-10.53	-13.09	-13.86	-15.31	-16.79	-12.83	-14.84	-10.38	-7.60	-7.73	-6.90	-6.898
Interest Coverage	5.26	6.00	5.62	6.62	6.83	6.57	5.43	3.67	2.36	1.63	0.83	0.63	0.50	0.41	0.34	0.24	0.35	0.49	0.84	1.03	1.031
Equity Multiplier	11.20	11.20	11.87	11.87	11.87	11.87	12.64	12.64	12.64	12.64	12.21	12.21	12.21	12.21	12.07	12.07	12.07	12.07	10.95	10.95	10.949
Cash Ratio	snapshot only																				353.147
Debt Service Coverage	snapshot only																				1.120
Cash to Debt	snapshot only																				5.597
FCF to Debt	snapshot only																				0.561
Defensive Interval	snapshot only																				1434.0 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	0.05	0.05	0.04	0.04	0.05	0.05	0.04	0.05	0.05	0.05	0.05	0.05	0.05	0.06	0.05	0.06	0.06	0.07	0.06	0.06	0.057
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	16.94	17.93	13.95	14.98	16.21	17.07	14.37	14.95	15.54	15.96	14.76	15.65	16.23	16.88	16.54	17.88	19.60	21.35	18.52	18.68	18.678
Payables Turnover	0.89	0.36	0.38	0.36	0.68	0.84	1.16	1.54	2.09	2.66	7.55	9.08	9.93	11.17	—	—	—	—	—	—	—
DSO	22	20	26	24	23	21	25	24	23	23	25	23	22	22	22	20	19	17	20	20	19.5 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	412	1005	955	1022	536	437	315	237	175	137	48	40	37	33	0	0	0	0	0	0	—
Cash Conversion Cycle	-390	-985	-929	-997	-514	-415	-290	-212	-151	-114	-24	-17	-14	-11	22	20	19	17	20	20	—
Fixed Asset Turnover	snapshot only																				3.364
Cash Velocity	snapshot only																				0.488
Capital Intensity	snapshot only																				17.534

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	-0.1%	5.8%	15.2%	23.7%	32.5%	31.8%	31.4%	27.3%	22.3%	19.3%	11.9%	14.0%	13.7%	15.2%	30.0%	32.6%	40.2%	46.8%	30.6%	21.8%	21.82%
Net Income	16.7%	34.6%	16.9%	21.5%	13.6%	25.3%	62.1%	45.2%	36.6%	7.4%	-42.7%	-46.9%	-52.2%	-53.8%	-27.6%	-40.4%	0.5%	59.8%	1.5%	2.9%	2.92%
EPS	16.2%	4.9%	-8.8%	-5.2%	-11.5%	24.6%	61.2%	44.4%	36.1%	7.3%	-42.8%	-46.9%	-52.3%	-54.0%	-49.4%	-58.4%	-29.8%	11.7%	1.5%	2.9%	2.90%
FCF	-7.5%	34.5%	-50.4%	-34.2%	97.3%	-34.4%	2.6%	1.1%	7.2%	72.9%	-43.2%	-32.6%	-31.2%	-18.9%	-2.8%	-2.8%	-2.8%	-2.5%	1.8%	1.9%	1.89%
EBITDA	14.8%	31.1%	16.0%	20.7%	12.0%	22.3%	55.1%	40.1%	33.7%	7.6%	-39.7%	-43.4%	-48.0%	-48.9%	-22.2%	-28.8%	12.5%	68.5%	1.4%	2.1%	2.14%
Op. Income	18.3%	37.0%	18.7%	23.0%	12.3%	23.5%	60.3%	43.5%	36.6%	7.8%	-43.1%	-47.0%	-52.2%	-53.7%	-31.8%	-46.4%	-6.8%	50.5%	1.7%	3.4%	3.40%
OCF Growth	snapshot only																				2.20%
Asset Growth	snapshot only																				1.41%
Equity Growth	snapshot only																				11.81%
Debt Growth	snapshot only																				39.85%
Shares Change	snapshot only																				0.46%
Dividend Growth	snapshot only																				26.18%

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	2.6%	3.5%	5.4%	7.8%	10.3%	11.8%	14.4%	15.7%	17.4%	18.5%	19.2%	21.6%	22.6%	21.9%	24.1%	24.4%	24.9%	26.3%	23.9%	22.6%	22.56%
Revenue 5Y	5.0%	5.8%	7.0%	8.3%	9.8%	10.6%	11.5%	11.5%	11.8%	11.8%	11.4%	12.7%	13.3%	14.0%	16.8%	18.5%	20.9%	23.0%	23.5%	23.7%	23.74%
EPS 3Y	9.4%	-0.4%	-6.7%	-1.6%	1.0%	7.1%	11.7%	14.0%	11.9%	11.9%	-5.6%	-10.1%	-16.9%	-15.0%	-22.5%	-31.7%	-23.0%	-18.0%	-9.9%	-4.8%	-4.85%
EPS 5Y	20.8%	11.6%	6.8%	7.7%	7.5%	10.5%	15.5%	11.9%	9.6%	5.7%	-5.6%	-6.1%	-7.7%	-9.5%	-16.6%	-20.0%	-14.1%	-6.4%	1.5%	3.3%	3.35%
Net Income 3Y	8.9%	7.5%	0.7%	6.3%	9.1%	15.7%	20.7%	23.4%	21.9%	21.9%	2.8%	-2.1%	-9.5%	-14.6%	-12.4%	-22.8%	-13.1%	-7.4%	1.8%	7.5%	7.46%
Net Income 5Y	20.5%	17.0%	11.9%	12.9%	12.7%	15.8%	21.1%	17.4%	14.9%	10.8%	-1.0%	-1.5%	-3.3%	-5.1%	-6.1%	-9.9%	-2.8%	6.0%	14.9%	17.0%	16.97%
EBITDA 3Y	2.6%	3.0%	0.3%	5.2%	7.6%	13.6%	18.3%	20.9%	19.8%	20.0%	2.7%	-1.5%	-8.0%	-12.4%	-10.0%	-17.4%	-7.9%	-2.5%	4.4%	8.2%	8.17%
EBITDA 5Y	13.0%	10.8%	6.7%	7.7%	7.5%	10.1%	12.8%	11.2%	10.1%	7.5%	-1.2%	-1.6%	-2.8%	-4.2%	-4.9%	-6.6%	0.1%	8.3%	15.4%	16.4%	16.45%
Gross Profit 3Y	3.0%	5.8%	8.0%	11.0%	13.1%	14.7%	16.0%	17.2%	17.5%	18.0%	12.0%	10.5%	8.2%	4.3%	8.3%	9.3%	11.5%	14.9%	16.1%	16.7%	16.73%
Gross Profit 5Y	4.7%	6.5%	7.6%	9.0%	10.0%	10.7%	11.0%	10.5%	10.0%	9.0%	6.0%	6.2%	6.4%	6.2%	9.9%	12.7%	15.6%	19.4%	20.6%	20.3%	20.26%
Op. Income 3Y	4.5%	4.6%	1.4%	6.7%	9.2%	15.8%	20.7%	23.5%	22.0%	22.2%	2.7%	-2.2%	-9.8%	-14.9%	-14.7%	-25.9%	-15.2%	-9.1%	1.9%	7.7%	7.73%
Op. Income 5Y	18.1%	14.7%	9.4%	10.3%	9.8%	12.5%	15.3%	13.3%	11.8%	8.8%	-1.0%	-1.6%	-3.2%	-5.0%	-7.4%	-11.8%	-4.1%	4.9%	15.0%	17.2%	17.16%
FCF 3Y	7.5%	19.4%	-16.8%	-0.5%	24.1%	10.2%	33.2%	23.6%	25.1%	15.1%	0.8%	-3.1%	13.3%	-2.7%	—	—	—	—	-6.4%	3.5%	3.47%
FCF 5Y	17.7%	22.3%	-2.5%	3.4%	16.9%	9.5%	36.0%	24.9%	21.3%	14.1%	3.5%	6.4%	7.1%	13.4%	—	—	—	—	8.2%	8.4%	8.40%
OCF 3Y	4.5%	17.4%	-17.0%	-2.8%	19.3%	6.0%	31.2%	23.4%	24.0%	14.8%	2.8%	-0.4%	17.5%	2.1%	—	—	—	—	-2.0%	7.3%	7.33%
OCF 5Y	13.2%	19.8%	-2.7%	3.0%	15.5%	8.1%	32.4%	22.7%	19.7%	13.4%	3.6%	5.8%	6.7%	13.5%	—	—	—	—	10.8%	10.9%	10.87%
Assets 3Y	8.8%	8.8%	22.7%	22.7%	22.7%	22.7%	19.6%	19.6%	19.6%	19.6%	14.3%	14.3%	14.3%	14.3%	13.1%	13.1%	13.1%	13.1%	14.2%	14.2%	14.18%
Assets 5Y	6.6%	6.6%	14.2%	14.2%	14.2%	14.2%	13.1%	13.1%	13.1%	13.1%	13.5%	13.5%	13.5%	13.5%	20.2%	20.2%	20.2%	20.2%	16.5%	16.5%	16.48%
Equity 3Y	13.4%	13.4%	20.6%	20.6%	20.6%	20.6%	12.0%	12.0%	12.0%	12.0%	11.0%	11.0%	11.0%	11.0%	12.5%	12.5%	12.5%	12.5%	19.8%	19.8%	19.78%
Book Value 3Y	14.1%	5.1%	11.8%	11.7%	11.7%	11.7%	3.6%	3.5%	2.7%	2.8%	1.9%	2.0%	2.0%	10.6%	-0.5%	-0.4%	-0.4%	-0.4%	6.1%	6.1%	6.06%
Dividend 3Y	4.8%	-1.7%	-0.2%	2.7%	5.1%	3.2%	1.5%	-1.2%	-4.4%	-4.9%	-5.6%	-6.3%	-7.0%	0.2%	-8.0%	-4.7%	-1.6%	1.3%	-1.7%	-4.3%	-4.32%

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	0.87	0.93	0.88	0.82	0.75	0.77	0.76	0.75	0.75	0.78	0.81	0.84	0.86	0.89	0.89	0.90	0.89	0.88	0.93	0.96	0.962
Earnings Stability	0.90	0.80	0.65	0.86	0.94	0.78	0.64	0.74	0.82	0.81	0.14	0.15	0.08	0.04	0.00	0.04	0.03	0.00	0.10	0.08	0.079
Margin Stability	0.95	0.93	0.94	0.95	0.95	0.93	0.95	0.95	0.94	0.92	0.88	0.86	0.85	0.83	0.83	0.83	0.84	0.84	0.86	0.86	0.856
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	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	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	0	0	0	0	0	0	0
Earnings Persistence	0.93	0.86	0.93	0.91	0.95	0.90	0.50	0.82	0.85	0.97	0.83	0.81	0.50	0.50	0.89	0.84	1.00	0.50	0.50	0.50	0.500
Earnings Smoothness	0.85	0.70	0.84	0.81	0.87	0.78	0.53	0.63	0.69	0.93	0.46	0.39	0.29	0.26	0.68	0.49	0.99	0.54	0.13	0.00	0.000
ROE Trend	-0.00	0.01	-0.03	-0.02	-0.02	0.00	0.06	0.05	0.04	0.01	-0.04	-0.05	-0.06	-0.07	-0.08	-0.08	-0.06	-0.03	0.03	0.06	0.058
Gross Margin Trend	0.07	0.13	0.11	0.11	0.06	0.04	0.00	-0.04	-0.09	-0.15	-0.24	-0.27	-0.26	-0.26	-0.16	-0.11	-0.07	-0.01	0.08	0.10	0.102
FCF Margin Trend	-0.02	0.14	-0.16	-0.13	0.11	-0.16	0.17	0.04	0.01	-0.01	-0.07	-0.07	-0.15	-0.04	-0.61	-0.55	-0.50	-0.46	0.22	0.25	0.245
Sustainable Growth Rate	10.6%	11.1%	7.8%	8.8%	9.0%	10.9%	12.0%	12.0%	11.6%	10.4%	5.4%	4.8%	3.9%	3.1%	2.1%	0.6%	2.1%	4.2%	6.9%	8.7%	8.69%
Internal Growth Rate	1.0%	1.0%	0.7%	0.8%	0.8%	1.0%	1.0%	1.0%	1.0%	0.9%	0.4%	0.4%	0.3%	0.2%	0.2%	0.1%	0.2%	0.3%	0.6%	0.8%	0.76%

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	0.97	1.62	0.76	0.98	1.71	0.87	1.59	1.34	1.35	1.39	1.70	1.84	2.13	2.77	-3.19	-4.37	-2.80	-1.78	1.42	1.34	1.337
FCF/OCF	0.96	0.96	0.89	0.92	0.95	0.93	0.96	0.95	0.94	0.94	0.89	0.88	0.86	0.83	1.15	1.15	1.15	1.19	0.83	0.85	0.851
FCF/Net Income	snapshot only																				1.138
OCF/EBITDA	snapshot only																				0.989
CapEx/Revenue	1.0%	1.7%	1.8%	1.9%	1.9%	1.4%	1.9%	1.8%	1.9%	1.9%	2.7%	2.8%	3.1%	4.3%	3.7%	3.6%	3.3%	3.3%	3.6%	3.6%	3.60%
CapEx/Depreciation	snapshot only																				1.848
Accruals Ratio	0.00	-0.01	0.00	0.00	-0.01	0.00	-0.01	-0.00	-0.00	-0.00	-0.00	-0.01	-0.01	-0.01	0.02	0.02	0.02	0.02	-0.00	-0.00	-0.003
Sloan Accruals	snapshot only																				0.926
Cash Flow Adequacy	snapshot only																				2.851
Earnings Quality Score	snapshot only																				1.000

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	2.4%	1.8%	2.0%	2.4%	3.0%	3.7%	3.4%	3.7%	3.6%	3.4%	2.8%	3.7%	3.9%	3.4%	2.0%	2.3%	2.9%	2.6%	2.4%	2.3%	2.34%
Dividend/Share	$0.43	$0.37	$0.40	$0.44	$0.49	$0.51	$0.53	$0.54	$0.55	$0.56	$0.57	$0.57	$0.57	$0.57	$0.45	$0.50	$0.55	$0.60	$0.61	$0.63	$0.65
Payout Ratio	19.5%	20.3%	24.2%	23.8%	25.2%	22.4%	19.7%	20.1%	20.9%	23.2%	37.4%	40.0%	45.4%	51.0%	58.0%	83.8%	61.9%	47.8%	31.2%	27.0%	26.96%
FCF Payout Ratio	20.9%	13.0%	35.6%	26.4%	15.5%	27.5%	12.9%	15.7%	16.4%	17.7%	24.8%	24.7%	24.8%	22.2%	—	—	—	—	26.3%	23.7%	23.70%
Total Payout Ratio	19.9%	20.6%	24.6%	25.4%	26.7%	23.7%	20.8%	20.9%	24.6%	27.6%	44.5%	47.1%	47.4%	52.4%	59.5%	84.0%	62.0%	47.9%	32.1%	28.6%	28.57%
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	0.16	0.21	0.27	0.39	0.49	0.42	0.35	0.26	0.17	0.14	0.12	0.10	0.08	0.05	0.14	0.27	0.40	0.53	0.39	0.28	0.285
Buyback Yield	0.0%	0.0%	0.0%	0.2%	0.2%	0.2%	0.2%	0.2%	0.6%	0.7%	0.5%	0.7%	0.2%	0.1%	0.1%	0.0%	0.0%	0.0%	0.1%	0.1%	0.14%
Net Buyback Yield	0.0%	0.0%	0.0%	0.2%	0.2%	0.2%	0.2%	0.2%	0.6%	0.7%	0.5%	0.7%	0.2%	0.1%	0.1%	0.0%	0.0%	0.0%	0.1%	0.1%	0.14%
Total Shareholder Return	2.5%	1.9%	2.0%	2.5%	3.2%	3.9%	3.6%	3.9%	4.3%	4.1%	3.3%	4.4%	4.1%	3.5%	2.1%	2.3%	2.9%	2.7%	2.5%	2.5%	2.46%

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)	0.80	0.80	0.80	0.80	0.81	0.81	0.81	0.81	0.81	0.81	0.82	0.81	0.81	0.81	0.87	0.90	0.87	0.86	0.81	0.80	0.804
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	0.33	0.33	0.28	0.29	0.28	0.31	0.34	0.33	0.31	0.28	0.17	0.15	0.13	0.11	0.09	0.06	0.09	0.12	0.19	0.22	0.225
Asset Turnover	0.05	0.05	0.04	0.04	0.05	0.05	0.04	0.05	0.05	0.05	0.05	0.05	0.05	0.06	0.05	0.06	0.06	0.07	0.06	0.06	0.057
Equity Multiplier	10.80	10.80	11.59	11.59	11.59	11.59	12.24	12.24	12.24	12.24	12.41	12.41	12.41	12.41	12.13	12.13	12.13	12.13	11.48	11.48	11.479

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)	$2.19	$1.82	$1.66	$1.87	$1.94	$2.27	$2.68	$2.69	$2.64	$2.43	$1.53	$1.43	$1.26	$1.12	$0.77	$0.59	$0.88	$1.25	$1.96	$2.32	$2.32
Book Value/Share	$17.42	$13.63	$18.77	$18.74	$18.70	$18.68	$17.28	$17.25	$17.26	$17.28	$18.51	$18.51	$18.49	$18.45	$18.52	$18.49	$18.50	$18.46	$20.62	$20.58	$20.88
Tangible Book/Share	$17.42	$13.63	$18.26	$18.23	$18.20	$18.18	$16.77	$16.75	$16.76	$16.77	$18.01	$18.01	$17.99	$17.95	$16.51	$16.49	$16.49	$16.46	$18.82	$18.78	$18.78
Revenue/Share	$8.31	$6.88	$7.40	$7.94	$8.57	$9.02	$9.67	$10.05	$10.45	$10.74	$10.80	$11.46	$11.86	$12.32	$9.81	$10.60	$11.62	$12.63	$12.77	$12.85	$12.87
FCF/Share	$2.05	$2.83	$1.13	$1.68	$3.15	$1.84	$4.08	$3.43	$3.36	$3.19	$2.31	$2.31	$2.31	$2.57	$-2.84	$-2.98	$-2.86	$-2.64	$2.33	$2.64	$2.64
OCF/Share	$2.13	$2.95	$1.26	$1.83	$3.31	$1.97	$4.27	$3.61	$3.56	$3.39	$2.61	$2.63	$2.68	$3.10	$-2.47	$-2.60	$-2.48	$-2.22	$2.79	$3.10	$3.11
Cash/Share	$54.90	$42.94	$74.65	$74.53	$74.39	$74.31	$36.64	$36.59	$36.61	$36.65	$38.20	$38.20	$38.16	$38.08	$18.29	$18.27	$18.27	$18.23	$26.40	$26.35	$22.26
EBITDA/Share	$3.02	$2.50	$2.30	$2.56	$2.64	$3.04	$3.55	$3.57	$3.52	$3.27	$2.14	$2.02	$1.82	$1.66	$1.16	$1.00	$1.43	$1.95	$2.80	$3.14	$3.14
Debt/Share	$3.95	$3.09	$3.09	$3.09	$3.08	$3.08	$2.28	$2.27	$2.27	$2.28	$10.23	$10.23	$10.22	$10.20	$3.39	$3.38	$3.38	$3.38	$4.72	$4.71	$4.71
Net Debt/Share	$-50.94	$-39.85	$-71.56	$-71.45	$-71.31	$-71.24	$-34.36	$-34.32	$-34.34	$-34.37	$-27.97	$-27.97	$-27.94	$-27.88	$-14.90	$-14.88	$-14.89	$-14.86	$-21.68	$-21.64	$-21.64

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.368
Altman Z-Prime	snapshot only																				1.184
Piotroski F-Score	6	7	4	6	6	6	5	5	5	5	6	6	6	6	4	4	4	5	8	8	8
Beneish M-Score	-2.32	-2.38	-2.05	-2.06	-1.99	-1.98	-2.14	-2.16	-2.13	-2.15	-1.94	-2.27	-2.39	-2.35	-2.06	-2.05	-1.98	-2.06	-2.61	-2.51	-2.509
Ohlson O-Score	snapshot only																				-5.097
ROIC (Greenblatt)	snapshot only																				9.37%
Net-Net WC	snapshot only																				$-177.70

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																				A
Credit Score	84.73	85.19	75.26	79.48	84.45	85.77	80.07	81.91	80.20	78.96	56.65	48.96	48.63	48.72	37.39	37.24	39.72	39.84	72.22	71.70	71.696
Credit Grade	snapshot only																				6
Credit Trend	snapshot only																				34.453
Implied Spread (bps)	snapshot only																				150.000
Industry Credit Rank	snapshot only																				65
Sector Credit Rank	snapshot only																				62

FXNC 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