$1.62

+0.00 (+0.00%)

Weekly Expected Move ±7.3%

$1 $2 $2 $2 $2

AMEX · Basic Materials · Gold · Tech Score Sell · Power 44 · $1.4B mcap · 721M float · 1.36% daily turnover · Short 60% of daily vol

Overview News Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Dividends Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

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

41.0 / 100

NoneWeakNarrowWide

Primary source: Switching Costs · ROIC: -39.6% · 5Y Avg: -750.7%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. IAUX shows a Weak competitive edge (41.0/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Switching Costs. Negative ROIC of -39.6% 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

Avg Target

High

Based on 1 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 3Hold: 0Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$2.60

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-06-02	UBS	—	Initiated	$3	—	+62.0%	$1.60

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.

D+

Oct 02, 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. IAUX receives an overall rating of D+. Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), D/E (1/5), P/E (1/5), P/B (1/5).

Rating Change History

Date	From	To
2026-04-01	C-	D+
2026-03-30	D+	C-
2026-03-09	C-	D+
2026-03-04	D+	C-
2026-02-20	C-	D+

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.

★ ★ ★ ★ ★ 22 Grade D

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. IAUX scores highest in Earnings Quality (56/100) and lowest in Profitability (11/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

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

Altman Z-Score

0.01

Distress Zone

Piotroski F-Score

4/9

✗ ✗ ✗ ✓ ✗ ✓ ✗ ✓ ✓

Beneish M-Score

-2.87

Unlikely Manipulator

Ohlson O-Score

-4.37

Bankruptcy prob: 1.3%

Low Risk

Credit Rating

Score: 28.9/100

Trend: Improving

Earnings Quality

—

OCF/NI: 0.60x

Accruals: -10.7%

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. IAUX scores 0.01, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. 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. IAUX scores 4/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. IAUX's score of -2.87 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. IAUX's implied 1.3% 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. IAUX receives an estimated rating of B (score: 28.9/100), with a improving trend.

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

-5.82x

PEG

1.57x

P/S

10.74x

P/B

5.41x

P/FCF

-6.38x

P/OCF

—

EV/EBITDA

-5.42x

EV/Revenue

9.38x

EV/EBIT

-5.32x

EV/FCF

-6.28x

Earnings Yield

-20.85%

FCF Yield

-15.68%

Shareholder Yield

0.00%

Graham Number

—

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. IAUX currently has negative earnings — the P/E ratio is not meaningful.

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

1.002

NI / EBT

Interest Burden

1.125

EBT / EBIT

EBIT Margin

-1.763

EBIT / Rev

Asset Turnover

0.133

Rev / Assets

Equity Multiplier

2.712

Assets / Equity

ROE

-71.7%

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. IAUX's ROE of -71.7% is driven by Asset Turnover (0.133), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.00 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

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

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

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 1369 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$1.62

Median 1Y

$1.21

5th Pctile

$0.37

95th Pctile

$3.95

Ann. Volatility

71.0%

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
Richard Young President, Chief Executive Officer and Director	$513,750	$795,264	$2,064,712
Paul Chawrun EVP, Chief Operating Officer	$266,667	$1,017,983	$1,565,973
Ryan Snow EVP, Chief Financial Officer	$344,212	$355,218	$1,073,624
David Savarie EVP, General Counsel	$318,525	$328,709	$960,132
Leily Omoumi SVP, Corporate Development and Strategy	$272,103	$198,533	$669,670

CEO Pay Ratio

10:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $2,064,712

Avg Employee Cost (SGA/emp): $200,359

Employees: 133

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

133

+22.0% YoY

Revenue / Employee

$670,464

Rev: $89,171,678

Profit / Employee

$-1,313,142

NI: $-174,647,869

SGA / Employee

$200,359

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	-7.9%	21.0%	16.0%	28.4%	28.7%	-21.4%	-21.0%	-29.7%	-27.8%	-26.4%	-24.7%	-22.8%	-33.9%	-34.0%	-41.5%	-27.4%	-40.3%	-57.9%	-76.6%	-71.7%	-71.66%
ROA	-6.9%	13.0%	9.7%	18.6%	18.9%	-12.2%	-12.0%	-17.4%	-16.6%	-13.8%	-13.3%	-13.7%	-19.3%	-17.8%	-21.1%	-16.5%	-21.9%	-29.3%	-25.7%	-26.4%	-26.43%
ROIC	-7.1%	-5.1%	-7.5%	-8.9%	-9.6%	-10.7%	-12.0%	-11.8%	-13.0%	-15.2%	-13.1%	-11.9%	-13.4%	-12.9%	-13.2%	-11.1%	-17.7%	-16.9%	-36.9%	-39.6%	-39.60%
ROCE	-7.4%	-4.1%	-6.5%	-7.2%	-8.4%	-11.1%	-12.5%	-13.5%	-14.6%	-17.1%	-14.5%	-13.8%	-15.7%	-15.7%	-19.7%	-15.6%	-24.1%	-30.6%	-18.9%	-20.6%	-20.58%
Gross Margin	—	—	35.2%	30.6%	36.6%	-34.3%	-1.1%	-38.5%	-18.8%	3.7%	-3.5%	-1.7%	-39.0%	-5.6%	20.7%	2.9%	9.7%	22.0%	-19.0%	35.4%	35.40%
Operating Margin	—	—	-4.5%	-2.4%	-63.1%	-1.4%	-6.1%	-2.7%	-1.7%	-79.1%	-1.9%	-4.4%	-1.7%	-75.5%	-1.1%	-67.4%	-86.7%	-1.7%	-41.6%	-1.4%	-1.40%
Net Margin	—	—	-8.1%	3.0%	-70.2%	-5.5%	-4.9%	-2.3%	-37.2%	-1.4%	-2.3%	-5.7%	-3.3%	-76.3%	-2.9%	-1.1%	-1.3%	-4.0%	-1.5%	-2.2%	-2.16%
EBITDA Margin	—	—	-4.7%	-2.5%	-65.1%	-1.3%	-5.7%	-2.5%	-1.5%	-58.0%	-1.3%	-4.4%	-2.5%	-67.7%	-2.3%	-77.0%	-1.1%	-3.8%	-1.3%	-1.6%	-1.65%
FCF Margin	—	—	-15.7%	-8.7%	-3.5%	-2.6%	-2.7%	-2.4%	-2.7%	-1.7%	-1.5%	-1.5%	-1.5%	-1.7%	-1.5%	-90.9%	-49.9%	-81.2%	-1.0%	-1.5%	-1.50%
OCF Margin	—	—	-12.5%	-6.6%	-1.9%	-1.3%	-1.3%	-1.3%	-1.8%	-88.9%	-87.3%	-90.6%	-1.0%	-1.6%	-1.4%	-82.2%	-45.9%	-72.5%	-86.9%	-1.2%	-1.19%
ROE 3Y Avg	snapshot only																				-49.81%
ROE 5Y Avg	snapshot only																				-31.37%
ROA 3Y Avg	snapshot only																				-17.23%
ROIC 3Y Avg	snapshot only																				-10.36%
ROIC Economic	snapshot only																				-13.48%
Cash ROA	snapshot only																				-13.14%
Cash ROIC	snapshot only																				-64.66%
CROIC	snapshot only																				-81.52%
NOPAT Margin	snapshot only																				-72.63%
Pretax Margin	snapshot only																				-1.98%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				25.94%
SBC / Revenue	snapshot only																				1.95%

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	-28.49	6.87	10.60	5.03	4.86	-8.56	-7.68	-4.82	-3.74	-5.84	-4.71	-3.84	-3.33	-1.85	-1.82	-2.86	-5.95	-6.06	-5.39	-4.80	-5.823
P/S Ratio	—	—	230.34	48.11	16.62	18.35	15.57	13.71	10.79	9.53	6.96	7.14	8.47	4.27	4.48	4.75	8.02	12.67	9.53	9.53	10.739
P/B Ratio	2.26	1.44	1.70	1.09	1.06	2.03	1.68	1.40	0.98	1.52	1.18	0.84	1.29	0.63	0.79	0.79	2.56	3.48	4.26	4.81	5.406
P/FCF	-61.54	-29.42	-14.70	-5.56	-4.80	-7.00	-5.73	-5.79	-4.01	-5.57	-4.71	-4.66	-5.49	-2.49	-3.01	-5.22	-16.08	-15.61	-9.37	-6.38	-6.376
P/OCF	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EV/EBITDA	-25.21	-21.36	-16.43	-10.12	-9.43	-13.68	-10.41	-9.27	-6.49	-7.84	-8.05	-6.71	-7.14	-4.47	-4.01	-4.13	-8.02	-7.75	-5.80	-5.42	-5.420
EV/Revenue	—	—	222.77	49.50	18.16	20.18	18.08	16.82	14.19	12.78	10.17	9.54	11.62	7.71	7.78	5.31	8.56	13.84	8.96	9.38	9.385
EV/EBIT	-24.80	-20.82	-16.13	-9.81	-8.71	-12.05	-9.16	-8.18	-5.85	-6.95	-7.06	-6.02	-6.54	-4.26	-3.86	-3.95	-7.70	-7.61	-5.67	-5.32	-5.322
EV/FCF	-54.74	-27.10	-14.22	-5.72	-5.25	-7.70	-6.66	-7.11	-5.28	-7.47	-6.88	-6.23	-7.53	-4.50	-5.23	-5.85	-17.16	-17.05	-8.81	-6.28	-6.276
Earnings Yield	-3.5%	14.6%	9.4%	19.9%	20.6%	-11.7%	-13.0%	-20.7%	-26.8%	-17.1%	-21.3%	-26.1%	-30.1%	-54.2%	-55.0%	-35.0%	-16.8%	-16.5%	-18.6%	-20.9%	-20.85%
FCF Yield	-1.6%	-3.4%	-6.8%	-18.0%	-20.8%	-14.3%	-17.4%	-17.3%	-24.9%	-17.9%	-21.2%	-21.5%	-18.2%	-40.1%	-33.2%	-19.1%	-6.2%	-6.4%	-10.7%	-15.7%	-15.68%
PEG Ratio	snapshot only																				1.572
Price/Tangible Book	snapshot only																				4.805
EV/Gross Profit	snapshot only																				188.688
Shareholder Yield	snapshot only																				0.00%

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	8.28	4.06	3.05	3.06	2.26	0.90	1.66	0.78	1.12	0.61	0.62	0.54	0.80	0.57	0.52	1.38	1.02	0.73	9.46	8.63	8.635
Quick Ratio	8.28	3.19	2.16	2.41	1.75	0.71	1.29	0.48	0.80	0.44	0.34	0.44	0.53	0.36	0.24	1.20	0.84	0.51	9.02	8.05	8.046
Debt/Equity	0.00	0.10	0.11	0.28	0.29	0.35	0.43	0.36	0.39	0.56	0.58	0.38	0.54	0.56	0.62	0.38	0.42	0.50	1.46	1.72	1.725
Net Debt/Equity	-0.25	-0.11	-0.06	0.03	0.10	0.20	0.27	0.32	0.31	0.52	0.54	0.28	0.48	0.51	0.58	0.09	0.17	0.32	-0.25	-0.08	-0.076
Debt/Assets	0.00	0.06	0.07	0.16	0.17	0.18	0.23	0.21	0.24	0.30	0.31	0.24	0.29	0.29	0.30	0.23	0.23	0.25	0.37	0.38	0.379
Debt/EBITDA	-0.00	-1.64	-1.12	-2.52	-2.36	-2.13	-2.29	-1.96	-1.98	-2.17	-2.72	-2.31	-2.19	-2.21	-1.82	-1.80	-1.22	-1.03	-2.12	-1.98	-1.976
Net Debt/EBITDA	3.13	1.83	0.56	-0.28	-0.80	-1.24	-1.45	-1.72	-1.55	-1.99	-2.54	-1.69	-1.94	-1.99	-1.70	-0.44	-0.51	-0.66	0.37	0.09	0.087
Interest Coverage	-165.98	-256.86	-18.77	-6.69	-4.29	-3.53	-3.55	-3.87	-4.02	-3.62	-2.77	-2.63	-2.72	-2.83	-3.55	-3.27	-3.56	-5.71	-7.45	-7.97	-7.969
Equity Multiplier	1.15	1.61	1.65	1.71	1.71	1.93	1.85	1.71	1.65	1.89	1.87	1.63	1.89	1.92	2.07	1.69	1.79	2.03	3.94	4.55	4.549
Cash Ratio	snapshot only																				7.813
Debt Service Coverage	snapshot only																				-7.825
Cash to Debt	snapshot only																				1.044
FCF to Debt	snapshot only																				-0.437
Defensive Interval	snapshot only																				1365.0 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	0.00	0.00	0.00	0.02	0.06	0.06	0.06	0.06	0.06	0.08	0.09	0.07	0.08	0.08	0.09	0.10	0.16	0.14	0.15	0.13	0.133
Inventory Turnover	—	0.01	0.08	0.39	1.33	1.51	1.65	2.08	2.58	4.72	3.50	4.25	3.95	5.15	3.40	4.45	5.39	3.75	5.46	4.35	4.350
Receivables Turnover	0.00	0.00	5.62	3.81	25.46	72.74	74.38	17.73	63.58	22.24	45.11	20.49	32.86	13.26	25.39	18.28	37.87	36.70	24.55	22.77	22.769
Payables Turnover	0.19	0.04	0.82	0.70	7.01	3.35	6.87	6.90	8.17	3.49	4.65	7.27	4.36	2.56	3.23	4.90	3.95	6.34	3.65	3.51	3.505
DSO	—	—	65	96	14	5	5	21	6	16	8	18	11	28	14	20	10	10	15	16	16.0 days
DIO	0	27668	4848	947	274	242	221	175	142	77	104	86	92	71	107	82	68	97	67	84	83.9 days
DPO	1873	9080	444	520	52	109	53	53	45	105	79	50	84	142	113	74	92	58	100	104	104.1 days
Cash Conversion Cycle	—	—	4469	523	236	138	173	143	103	-11	34	53	20	-44	9	28	-15	50	-18	-4	-4.2 days
Fixed Asset Turnover	snapshot only																				0.217
Operating Cycle	snapshot only																				99.9 days
Cash Velocity	snapshot only																				0.280
Capital Intensity	snapshot only																				9.026

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	—	—	—	—	—	—	12.5%	3.7%	60.9%	48.6%	52.1%	25.4%	30.0%	-8.3%	-4.8%	40.2%	83.5%	89.1%	1.4%	69.7%	69.73%
Net Income	—	—	—	13.5%	6.3%	-1.9%	-2.3%	-2.4%	-2.4%	-13.2%	-11.0%	17.9%	-14.7%	-29.9%	-58.7%	-25.1%	2.8%	-70.7%	-71.2%	-1.0%	-1.03%
EPS	—	—	—	10.3%	5.2%	-1.9%	-2.2%	-2.3%	-2.1%	8.5%	10.7%	39.7%	14.8%	12.8%	-12.4%	25.7%	54.0%	8.4%	11.8%	-43.6%	-43.55%
FCF	—	—	—	-20.4%	-10.5%	-3.9%	-1.3%	-28.9%	-25.0%	3.1%	17.3%	18.8%	25.4%	8.2%	4.1%	16.8%	40.7%	10.4%	-63.0%	-1.8%	-1.79%
EBITDA	—	—	—	-3.7%	-2.0%	-1.2%	-73.3%	-75.1%	-82.7%	-64.1%	-10.6%	1.8%	3.3%	3.0%	-46.3%	-26.7%	-20.5%	-95.6%	-90.1%	-1.3%	-1.29%
Op. Income	—	—	—	-5.4%	-2.4%	-1.4%	-93.7%	-90.6%	-1.0%	-85.8%	-28.7%	-7.1%	9.9%	16.8%	6.1%	21.1%	8.2%	-16.8%	-24.5%	-68.0%	-68.00%
OCF Growth	snapshot only																				-1.45%
Asset Growth	snapshot only																				49.94%
Equity Growth	snapshot only																				-44.33%
Debt Growth	snapshot only																				1.52%
Shares Change	snapshot only																				41.58%

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.7%	1.0%	56.6%	37.1%	51.2%	44.0%	43.98%
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-14.2%	33.4%	—	—	—
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	—	—	—	—	—	—	—	—	—	—	—	44.2%	40.0%	-0.0%	1.0%	3.9%	-7.1%	3.1%	21.1%	17.2%	17.25%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	35.9%	35.92%
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	29.2%	18.7%	-5.8%	-6.4%	4.4%	-8.5%	1.3%	-5.8%	-15.4%	-15.37%
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	2.8%	-6.2%	-23.3%	-23.1%	-22.8%	-39.1%	-32.9%	-37.4%	-42.8%	-42.83%
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	—	—	—	—	—	—	—	0.90	0.98	0.96	0.97	0.94	0.97	0.77	0.81	0.96	0.91	0.77	0.75	0.93	0.934
Earnings Stability	—	—	—	—	—	—	—	0.30	0.25	0.79	0.79	0.43	0.50	0.75	0.84	0.53	0.54	0.86	0.92	0.73	0.725
Margin Stability	—	—	—	—	—	—	—	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Rev. Growth Consistency	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	1.00	1.00	0.50	0.50	1.00	1.000
Earn. Growth Consistency	0.00	0.00	0.00	0.50	0.50	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.00	0.00	0.00	0.00	0.50	0.00	0.00	0.00	0.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	—	—	—	—	—	—	—	0.20	0.20	0.50	0.50	0.50	0.50	0.88	0.50	0.90	0.99	0.50	0.50	0.50	0.500
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ROE Trend	—	—	—	—	—	—	—	-0.38	-0.33	-0.25	-0.22	-0.18	-0.37	-0.09	-0.20	-0.02	-0.11	-0.27	-0.45	-0.76	-0.756
Gross Margin Trend	—	—	—	—	—	—	—	—	—	—	-0.20	-0.32	-0.28	-0.33	-0.20	0.19	0.41	0.40	0.18	0.19	0.193
FCF Margin Trend	—	—	—	—	—	—	—	—	—	—	7.71	3.98	1.53	0.45	0.61	1.04	1.62	0.90	0.47	-0.27	-0.275
Sustainable Growth Rate	—	21.0%	16.0%	28.4%	28.7%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Internal Growth Rate	—	15.0%	10.8%	22.9%	23.3%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

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	0.47	-0.18	-0.57	-0.68	-0.57	0.59	0.62	0.47	0.61	0.54	0.59	0.49	0.40	0.71	0.58	0.50	0.34	0.35	0.49	0.60	0.597
FCF/OCF	0.99	1.32	1.26	1.32	1.78	2.08	2.15	1.77	1.53	1.92	1.69	1.69	1.50	1.05	1.05	1.11	1.09	1.12	1.17	1.26	1.261
FCF/Net Income	snapshot only																				0.752
CapEx/Revenue	—	—	3.2%	2.1%	1.5%	1.4%	1.5%	1.0%	92.9%	82.0%	60.5%	62.6%	51.7%	8.0%	6.5%	8.7%	4.0%	8.7%	14.8%	30.9%	30.93%
CapEx/Depreciation	snapshot only																				9.706
Accruals Ratio	-0.04	0.15	0.15	0.31	0.30	-0.05	-0.05	-0.09	-0.06	-0.06	-0.05	-0.07	-0.12	-0.05	-0.09	-0.08	-0.14	-0.19	-0.13	-0.11	-0.107
Sloan Accruals	snapshot only																				0.413
Cash Flow Adequacy	snapshot only																				-3.834

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%	0.0%	0.0%	0.0%	0.0%	0.00%
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	$0.00	$0.00	$0.00	$0.00	$0.00
Payout Ratio	—	0.0%	0.0%	0.0%	0.0%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total Payout Ratio	—	0.0%	0.0%	0.0%	0.0%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback 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%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	-16.1%	-28.4%	-25.6%	-21.1%	-22.3%	-0.3%	-0.3%	-0.3%	-6.7%	-5.6%	-11.0%	-32.0%	-24.5%	-55.3%	-47.9%	-59.6%	-44.1%	-28.4%	-26.2%	-12.7%	-12.67%
Total Shareholder Return	-16.1%	-28.4%	-25.6%	-21.1%	-22.3%	-0.3%	-0.3%	-0.3%	-6.7%	-5.6%	-11.0%	-32.0%	-24.5%	-55.3%	-47.9%	-59.6%	-44.1%	-28.4%	-26.2%	-12.7%	-12.67%

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)	0.75	0.86	0.84	0.88	0.89	0.87	0.89	0.94	0.95	0.97	0.97	0.99	1.00	1.01	1.01	1.00	1.00	0.98	0.99	1.00	1.002
Interest Burden (EBT/EBIT)	1.30	-3.85	-1.88	-2.16	-1.85	1.47	1.15	1.47	1.25	0.92	1.06	1.19	1.43	1.27	1.22	1.23	1.21	1.17	1.13	1.13	1.125
EBIT Margin	—	—	-13.81	-5.04	-2.09	-1.67	-1.97	-2.06	-2.43	-1.84	-1.44	-1.59	-1.78	-1.81	-2.02	-1.34	-1.11	-1.82	-1.58	-1.76	-1.763
Asset Turnover	0.00	0.00	0.00	0.02	0.06	0.06	0.06	0.06	0.06	0.08	0.09	0.07	0.08	0.08	0.09	0.10	0.16	0.14	0.15	0.13	0.133
Equity Multiplier	1.15	1.61	1.65	1.52	1.52	1.75	1.75	1.71	1.68	1.91	1.86	1.67	1.75	1.91	1.97	1.66	1.84	1.98	2.98	2.71	2.712

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)	$-0.09	$0.36	$0.26	$0.36	$0.36	$-0.33	$-0.32	$-0.47	$-0.41	$-0.30	$-0.28	$-0.28	$-0.35	$-0.26	$-0.32	$-0.21	$-0.16	$-0.24	$-0.28	$-0.30	$-0.30
Book Value/Share	$1.09	$1.70	$1.62	$1.66	$1.65	$1.39	$1.46	$1.60	$1.56	$1.16	$1.14	$1.29	$0.90	$0.77	$0.74	$0.76	$0.37	$0.42	$0.36	$0.30	$0.30
Tangible Book/Share	$1.09	$1.70	$1.62	$1.66	$1.65	$1.39	$1.46	$1.60	$1.56	$1.16	$1.14	$1.29	$0.90	$0.77	$0.74	$0.76	$0.37	$0.42	$0.36	$0.30	$0.30
Revenue/Share	$0.00	$0.00	$0.01	$0.04	$0.11	$0.15	$0.16	$0.16	$0.14	$0.18	$0.19	$0.15	$0.14	$0.11	$0.13	$0.13	$0.12	$0.12	$0.16	$0.15	$0.15
FCF/Share	$-0.04	$-0.08	$-0.19	$-0.33	$-0.36	$-0.40	$-0.43	$-0.39	$-0.38	$-0.32	$-0.28	$-0.23	$-0.21	$-0.19	$-0.19	$-0.11	$-0.06	$-0.09	$-0.16	$-0.23	$-0.23
OCF/Share	$-0.04	$-0.06	$-0.15	$-0.25	$-0.20	$-0.19	$-0.20	$-0.22	$-0.25	$-0.16	$-0.17	$-0.14	$-0.14	$-0.19	$-0.18	$-0.10	$-0.05	$-0.08	$-0.14	$-0.18	$-0.18
Cash/Share	$0.27	$0.37	$0.27	$0.41	$0.32	$0.20	$0.23	$0.07	$0.13	$0.05	$0.04	$0.13	$0.06	$0.04	$0.03	$0.22	$0.09	$0.08	$0.61	$0.54	$0.54
EBITDA/Share	$-0.09	$-0.11	$-0.16	$-0.18	$-0.20	$-0.23	$-0.27	$-0.30	$-0.31	$-0.30	$-0.24	$-0.22	$-0.22	$-0.20	$-0.25	$-0.16	$-0.13	$-0.21	$-0.25	$-0.26	$-0.26
Debt/Share	$0.00	$0.17	$0.18	$0.46	$0.48	$0.48	$0.63	$0.58	$0.61	$0.65	$0.66	$0.50	$0.49	$0.43	$0.46	$0.29	$0.16	$0.21	$0.52	$0.52	$0.52
Net Debt/Share	$-0.27	$-0.19	$-0.09	$0.05	$0.16	$0.28	$0.40	$0.51	$0.48	$0.60	$0.62	$0.36	$0.43	$0.39	$0.43	$0.07	$0.06	$0.13	$-0.09	$-0.02	$-0.02

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.009
Altman Z-Prime	snapshot only																				0.938
Piotroski F-Score	2	2	2	3	3	2	2	2	2	3	3	3	2	2	3	5	5	5	3	4	4
Beneish M-Score	—	—	—	—	—	—	-1.78	-4.03	-2.82	-5.43	15.31	-0.06	-1.25	-3.85	-3.14	-33.20	-4.85	-4.31	-1.51	-2.87	-2.865
Ohlson O-Score	snapshot only																				-4.367
ROIC (Greenblatt)	snapshot only																				-21.79%
Net-Net WC	snapshot only																				$-0.47
EVA	snapshot only																				$-118305610.00

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																				B
Credit Score	59.82	37.57	37.91	33.37	32.13	23.23	30.49	21.06	26.02	20.01	20.61	21.24	18.55	15.77	15.96	24.19	25.68	20.37	30.66	28.90	28.900
Credit Grade	snapshot only																				15
Credit Trend	snapshot only																				4.710
Implied Spread (bps)	snapshot only																				750.000
Industry Credit Rank	snapshot only																				10
Sector Credit Rank	snapshot only																				18

IAUX 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