$28.33

+0.29 (+1.03%)

Weekly Expected Move ±5.0%

$25 $26 $28 $29 $31

NYSE · Industrials · Manufacturing - Metal Fabrication · Tech Score Sell · Power 41 · $548.4M mcap · 18M float · 1.47% daily turnover · Short 55% of daily vol

Credit Risk of going bust: not rated Debt: 0.0% of company value Bonds: none of note held by US funds details ▾

Not rated: no debt. Altman Z 6.37.
US fund filings (SEC N-PORT) show under $25M of this company's bonds, so there is no bond page. Its debt may be bank loans or privately placed. How these are computed.

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

NO EDGE

34.8 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 8.5% · 5Y Avg: 14.3%

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. IIIN has No discernible competitive edge (34.8/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. ROIC of 8.5% suggests modest returns relative to capital deployed.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

Analyst Recommendations

Strong Buy: 0Buy: 3Hold: 1Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$—

Analysts0

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+

Oct 27, 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. IIIN receives an overall rating of B+. Strongest factors: DCF (4/5), ROA (4/5). Areas of concern: D/E (1/5).

Rating Change History

Date	From	To
2026-10-22	A	B+
2026-10-12	A-	A
2026-10-01	A	A-
2026-07-22	B+	A
2026-07-17	A+	B+
2026-07-01	A	A+
2026-06-01	A+	A
2026-05-27	A	A+
2026-05-26	A+	A
2026-05-06	A	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.

★ ★ ★ ★ ★ 53 Grade B

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. IIIN scores highest in Safety (100/100) and lowest in Profitability (21/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

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

Altman Z-Score

6.54

Safe Zone

Piotroski F-Score

6/9

✓ ✓ ✗ ✓ ✓ ✗ ✓ ✗ ✓

Beneish M-Score

-2.08

Unlikely Manipulator

Ohlson O-Score

-9.47

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

A-

Score: 66.1/100

Trend: Deteriorating

Earnings Quality

100/100

OCF/NI: 1.15x

Accruals: -1.0%

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. IIIN scores 6.54, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. IIIN scores 6/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. IIIN's score of -2.08 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. IIIN's implied 0.0% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. IIIN receives an estimated rating of A- (score: 66.1/100), with a deteriorating trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). IIIN'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

18.64x

PEG

-0.66x

P/S

0.74x

P/B

1.45x

P/FCF

25.78x

P/OCF

16.88x

EV/EBITDA

9.60x

EV/Revenue

0.73x

EV/EBIT

14.04x

EV/FCF

24.10x

Earnings Yield

5.13%

FCF Yield

3.88%

Shareholder Yield

4.32%

Graham Number

$25.79

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 18.6x earnings, IIIN trades at a reasonable valuation. An earnings yield of 5.1% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $25.79 per share, 10% below the current price.

DuPont Decomposition (5-Factor)

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

Tax Burden

0.772

NI / EBT

Interest Burden

0.998

EBT / EBIT

EBIT Margin

0.052

EBIT / Rev

Asset Turnover

1.568

Rev / Assets

Equity Multiplier

1.255

Assets / Equity

ROE

7.9%

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. IIIN's ROE of 7.9% is driven by Asset Turnover (1.568), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

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

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

$12.89

Price/Value

2.29x

Margin of Safety

-129.29%

Premium

129.29%

Assessment

Neutral

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with IIIN's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. IIIN trades at a 129% premium to its adjusted intrinsic value of $12.89, 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 18.6x.

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

$28.33

Median 1Y

$28.47

5th Pctile

$13.63

95th Pctile

$59.58

Ann. Volatility

45.2%

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
H. O. Woltz III President and CEO	$750,000	$562,506	$3,447,259
Richard T. Wagner Senior Vice President and COO	$395,000	$137,489	$1,181,061
Scot R. Jafroodi Vice President, CFO and Treasurer	$335,000	$125,007	$1,076,668
James R. York Senior Vice President Sourcing and Logistics	$285,000	$75,005	$852,202
Elizabeth C. Southern Vice President Administration, Secretary and CLO	$290,000	$75,005	$816,793

CEO Pay Ratio

89:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $3,447,259

Avg Employee Cost (SGA/emp): $38,731

Employees: 1,007

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

1,007

+8.4% YoY

Revenue / Employee

$643,204

Rev: $647,706,000

Profit / Employee

$40,735

NI: $41,020,000

SGA / Employee

$38,731

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	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	Q3'26	Q4'26	Current
ROE	30.8%	36.2%	39.2%	36.1%	34.9%	22.9%	13.8%	8.4%	6.5%	6.9%	5.6%	5.3%	5.8%	6.6%	8.9%	11.4%	13.8%	12.0%	10.0%	7.9%	7.87%
ROA	24.0%	27.9%	29.5%	29.0%	28.5%	18.6%	11.0%	7.1%	5.5%	5.9%	4.7%	4.4%	4.8%	5.5%	7.0%	9.3%	11.0%	9.6%	7.7%	6.3%	6.27%
ROIC	37.1%	41.5%	41.4%	36.3%	34.3%	26.4%	16.4%	10.5%	7.4%	7.8%	6.5%	6.3%	5.6%	6.7%	10.1%	12.3%	13.7%	12.0%	10.2%	8.5%	8.49%
ROCE	34.5%	39.4%	42.2%	39.5%	38.6%	26.5%	16.6%	10.2%	7.9%	8.6%	7.2%	6.8%	7.1%	8.1%	10.6%	13.6%	16.2%	14.2%	12.0%	9.5%	9.51%
Gross Margin	23.7%	26.8%	25.6%	19.1%	10.7%	8.3%	12.3%	8.9%	5.2%	12.3%	10.6%	9.1%	7.3%	15.3%	17.1%	16.1%	11.3%	9.6%	10.2%	10.0%	10.05%
Operating Margin	16.9%	23.4%	21.9%	15.1%	6.4%	3.6%	7.5%	3.7%	-0.1%	6.2%	5.2%	3.6%	1.3%	8.5%	11.2%	10.7%	5.8%	3.9%	5.9%	4.8%	4.75%
Net Margin	13.0%	18.3%	17.0%	11.7%	6.7%	3.2%	6.4%	3.6%	0.9%	5.4%	4.5%	3.5%	0.8%	6.4%	8.4%	8.2%	4.7%	3.0%	4.6%	3.7%	3.69%
EBITDA Margin	18.9%	25.3%	23.6%	16.9%	10.7%	5.6%	10.2%	6.8%	4.3%	10.1%	8.6%	7.5%	1.3%	11.2%	13.6%	13.5%	8.9%	6.5%	8.1%	7.0%	6.97%
FCF Margin	8.3%	6.0%	0.4%	-1.2%	0.2%	5.6%	9.1%	17.2%	15.9%	9.8%	10.7%	7.4%	8.5%	7.2%	8.6%	2.9%	0.1%	1.0%	-1.7%	3.0%	3.02%
OCF Margin	10.7%	8.4%	2.5%	0.7%	3.1%	8.6%	13.4%	21.9%	21.7%	15.0%	14.6%	11.0%	10.3%	8.9%	10.0%	4.2%	1.1%	2.3%	-0.2%	4.6%	4.61%
ROE 3Y Avg	snapshot only																				8.11%
ROE 5Y Avg	snapshot only																				12.98%
ROA 3Y Avg	snapshot only																				6.53%
ROIC 3Y Avg	snapshot only																				7.53%
ROIC Economic	snapshot only																				7.96%
Cash ROA	snapshot only																				7.10%
Cash ROIC	snapshot only																				9.97%
CROIC	snapshot only																				6.53%
NOPAT Margin	snapshot only																				3.93%
Pretax Margin	snapshot only																				5.18%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				5.05%
SBC / Revenue	snapshot only																				0.47%

Valuation

Metric	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	Q3'26	Q4'26	Current
P/E Ratio	7.68	5.52	4.48	3.35	4.11	5.94	10.28	16.95	31.07	28.71	27.84	29.39	26.99	22.04	22.91	17.79	13.35	15.18	16.36	19.49	18.638
P/S Ratio	0.96	0.81	0.71	0.51	0.57	0.62	0.75	0.85	1.15	1.22	1.02	1.07	0.97	0.87	1.18	1.13	0.94	0.94	0.84	0.78	0.742
P/B Ratio	2.19	1.80	1.54	1.07	1.29	1.29	1.40	1.44	2.09	2.04	1.63	1.62	1.57	1.46	2.00	1.96	1.77	1.77	1.60	1.52	1.450
P/FCF	11.59	13.47	163.03	-40.91	260.53	11.05	8.26	4.93	7.24	12.37	9.51	14.52	11.34	12.16	13.66	38.52	1445.62	97.01	-50.02	25.78	25.783
P/OCF	9.01	9.62	28.87	73.80	18.55	7.21	5.60	3.86	5.32	8.11	6.98	9.75	9.39	9.81	11.81	26.87	84.85	40.68	—	16.88	16.876
EV/EBITDA	4.70	3.41	2.83	2.11	2.64	3.39	5.53	7.83	14.65	13.45	11.30	11.21	13.09	11.17	12.26	10.22	7.73	8.58	8.79	9.60	9.599
EV/Revenue	0.87	0.71	0.64	0.45	0.52	0.51	0.62	0.66	1.02	1.07	0.85	0.86	0.90	0.83	1.10	1.07	0.92	0.92	0.81	0.73	0.728
EV/EBIT	5.35	3.78	3.09	2.30	2.90	3.84	6.67	10.37	21.76	19.58	17.62	18.03	19.23	15.93	16.32	12.91	10.04	11.41	12.12	14.04	14.038
EV/FCF	10.46	11.91	145.34	-36.34	237.42	9.20	6.84	3.82	6.37	10.92	7.90	11.71	10.61	11.55	12.71	36.68	1418.19	95.20	-48.31	24.10	24.105
Earnings Yield	13.0%	18.1%	22.3%	29.9%	24.3%	16.8%	9.7%	5.9%	3.2%	3.5%	3.6%	3.4%	3.7%	4.5%	4.4%	5.6%	7.5%	6.6%	6.1%	5.1%	5.13%
FCF Yield	8.6%	7.4%	0.6%	-2.4%	0.4%	9.0%	12.1%	20.3%	13.8%	8.1%	10.5%	6.9%	8.8%	8.2%	7.3%	2.6%	0.1%	1.0%	-2.0%	3.9%	3.88%
Price/Tangible Book	snapshot only																				1.761
EV/OCF	snapshot only																				15.778
EV/Gross Profit	snapshot only																				7.114
Acquirers Multiple	snapshot only																				14.311
Shareholder Yield	snapshot only																				4.32%
Graham Number	snapshot only																				$25.79

Leverage & Solvency

Metric	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	Q3'26	Q4'26	Current
Current Ratio	3.62	3.83	3.62	5.36	6.42	6.38	5.83	6.47	6.93	7.18	5.75	5.68	4.09	3.87	2.94	3.97	3.58	3.71	3.57	3.72	3.722
Quick Ratio	2.32	2.11	1.59	2.20	2.61	3.36	3.22	4.24	4.12	4.41	3.75	3.79	1.99	2.11	1.61	1.88	1.19	1.47	1.43	1.76	1.761
Debt/Equity	0.01	0.01	0.01	0.00	0.00	0.00	0.00	0.01	0.01	0.01	0.01	0.00	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.000
Net Debt/Equity	-0.21	-0.21	-0.17	-0.12	-0.11	-0.22	-0.24	-0.32	-0.25	-0.24	-0.28	-0.31	-0.10	-0.07	-0.14	-0.09	-0.03	-0.03	-0.05	-0.10	-0.099
Debt/Assets	0.01	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.01	0.00	0.00	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.000
Debt/EBITDA	0.02	0.01	0.01	0.01	0.01	0.01	0.02	0.04	0.05	0.05	0.05	0.04	0.06	0.08	0.08	0.06	0.04	0.04	0.04	0.00	0.000
Net Debt/EBITDA	-0.51	-0.45	-0.34	-0.27	-0.26	-0.68	-1.14	-2.28	-1.99	-1.79	-2.31	-2.69	-0.91	-0.59	-0.92	-0.51	-0.15	-0.16	-0.31	-0.67	-0.668
Interest Coverage	1135.71	1484.68	1788.85	1778.22	1572.10	1093.63	726.00	471.70	306.30	323.73	276.84	285.12	346.12	510.81	767.38	1035.71	1192.54	895.13	790.22	608.76	608.762
Equity Multiplier	1.29	1.29	1.32	1.21	1.17	1.17	1.19	1.17	1.17	1.17	1.20	1.20	1.22	1.24	1.32	1.25	1.27	1.26	1.28	1.27	1.265
Cash Ratio	snapshot only																				0.487
Debt Service Coverage	snapshot only																				890.270
Defensive Interval	snapshot only																				1215.7 days

Efficiency & Turnover

Metric	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	Q3'26	Q4'26	Current
Asset Turnover	1.91	1.91	1.85	1.92	2.06	1.79	1.51	1.41	1.48	1.39	1.28	1.22	1.35	1.39	1.36	1.46	1.58	1.56	1.50	1.57	1.568
Inventory Turnover	6.93	5.65	4.50	4.55	5.08	4.80	3.74	3.88	4.15	4.51	4.50	4.99	5.02	5.40	5.06	4.89	4.25	4.67	4.37	4.60	4.600
Receivables Turnover	10.58	10.43	11.25	11.06	11.45	10.39	9.48	8.95	10.77	9.43	8.66	8.69	11.58	8.43	8.37	9.45	11.89	8.56	8.63	8.80	8.803
Payables Turnover	15.06	10.69	8.63	13.08	19.42	13.25	10.56	14.39	20.13	16.55	13.75	13.35	15.99	14.87	9.75	12.94	12.25	11.33	8.99	12.00	12.000
DSO	35	35	32	33	32	35	38	41	34	39	42	42	32	43	44	39	31	43	42	41	41.5 days
DIO	53	65	81	80	72	76	98	94	88	81	81	73	73	68	72	75	86	78	84	79	79.3 days
DPO	24	34	42	28	19	28	35	25	18	22	27	27	23	25	37	28	30	32	41	30	30.4 days
Cash Conversion Cycle	63	65	71	85	85	84	102	109	104	98	97	88	81	86	78	85	87	89	85	90	90.4 days
Fixed Asset Turnover	snapshot only																				5.953
Operating Cycle	snapshot only																				120.8 days
Cash Velocity	snapshot only																				19.731
Capital Intensity	snapshot only																				0.650

Growth (YoY)

Metric	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	Q3'26	Q4'26	Current
Revenue	31.3%	39.5%	41.7%	40.0%	25.5%	5.2%	-11.4%	-21.5%	-25.9%	-24.8%	-21.0%	-18.5%	-11.1%	-0.3%	9.4%	22.4%	26.2%	20.9%	17.1%	14.2%	14.17%
Net Income	2.1%	1.8%	1.6%	87.7%	38.5%	-25.2%	-59.4%	-74.1%	-80.2%	-69.3%	-60.3%	-40.4%	-14.1%	-7.1%	53.7%	1.1%	1.5%	88.6%	16.8%	-28.0%	-27.97%
EPS	2.0%	1.8%	1.6%	87.5%	38.9%	-24.9%	-59.2%	-74.0%	-80.1%	-69.4%	-60.4%	-40.5%	-14.0%	-6.8%	53.8%	1.1%	1.5%	88.2%	17.2%	-27.5%	-27.53%
FCF	78.4%	-2.4%	-94.2%	-1.2%	-96.7%	-2.0%	17.4%	11.9%	53.0%	32.5%	-6.8%	-65.0%	-52.4%	-27.5%	-11.9%	-51.5%	-99.0%	-83.7%	-1.2%	17.9%	17.86%
EBITDA	1.5%	1.4%	1.3%	75.0%	33.3%	-23.7%	-55.7%	-69.2%	-73.9%	-60.4%	-47.3%	-24.9%	-11.2%	-7.6%	30.6%	66.7%	1.2%	74.8%	20.9%	-17.5%	-17.50%
Op. Income	2.1%	1.8%	1.4%	80.9%	31.4%	-29.1%	-62.9%	-78.5%	-83.1%	-73.4%	-65.0%	-42.3%	-9.1%	6.3%	91.1%	1.7%	1.9%	99.3%	15.5%	-30.9%	-30.89%
OCF Growth	snapshot only																				25.62%
Asset Growth	snapshot only																				3.83%
Equity Growth	snapshot only																				2.17%
Debt Growth	snapshot only																				-1.00%
Shares Change	snapshot only																				-0.60%
Dividend Growth	snapshot only																				0.43%

Growth (CAGR)

Metric	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	Q3'26	Q4'26	Current
Revenue 3Y	12.2%	16.0%	19.4%	22.0%	22.0%	19.0%	16.0%	11.2%	6.9%	3.3%	-0.3%	-3.6%	-6.1%	-7.6%	-8.5%	-7.8%	-6.0%	-3.2%	0.4%	4.4%	4.44%
Revenue 5Y	9.1%	11.8%	14.9%	16.3%	15.7%	13.8%	10.3%	7.5%	5.6%	4.3%	3.6%	3.0%	3.6%	4.8%	6.2%	6.5%	6.5%	5.9%	4.9%	4.6%	4.60%
EPS 3Y	35.5%	56.0%	94.7%	1.8%	2.8%	1.4%	72.8%	19.1%	-5.8%	-13.4%	-25.4%	-33.8%	-38.1%	-40.2%	-37.1%	-31.0%	-25.0%	-18.7%	-10.6%	-2.9%	-2.90%
EPS 5Y	17.9%	24.0%	33.9%	40.2%	33.5%	25.9%	10.4%	-2.4%	-7.3%	-2.7%	3.6%	27.7%	56.6%	33.2%	25.7%	16.4%	12.2%	2.7%	-5.7%	-14.9%	-14.89%
Net Income 3Y	36.2%	56.7%	95.8%	1.8%	2.8%	1.5%	73.3%	19.5%	-5.5%	-13.2%	-25.4%	-33.8%	-38.2%	-40.3%	-37.2%	-31.0%	-25.1%	-18.7%	-10.7%	-3.0%	-3.04%
Net Income 5Y	18.4%	24.5%	34.5%	40.9%	34.0%	26.3%	10.8%	-2.2%	-7.0%	-2.4%	3.9%	28.1%	56.9%	33.4%	26.0%	16.6%	12.3%	2.7%	-5.7%	-15.0%	-15.00%
EBITDA 3Y	29.7%	45.7%	71.7%	1.0%	1.1%	76.5%	42.9%	12.1%	-4.8%	-9.8%	-18.8%	-26.0%	-32.4%	-34.6%	-32.7%	-27.2%	-20.5%	-13.8%	-6.0%	1.1%	1.06%
EBITDA 5Y	13.2%	18.4%	26.5%	30.9%	28.8%	22.2%	9.9%	-0.4%	-5.4%	-1.3%	3.4%	14.0%	17.3%	15.0%	15.0%	12.0%	10.6%	3.4%	-3.3%	-11.0%	-11.05%
Gross Profit 3Y	27.1%	40.4%	62.8%	87.2%	89.7%	56.6%	31.5%	5.4%	-8.1%	-12.6%	-20.2%	-25.8%	-28.4%	-28.8%	-26.9%	-22.1%	-16.1%	-10.0%	-3.0%	5.0%	4.99%
Gross Profit 5Y	12.0%	16.0%	22.8%	27.0%	24.2%	18.3%	7.7%	-1.6%	-5.1%	-1.8%	2.3%	10.5%	15.9%	12.9%	13.9%	10.9%	8.0%	2.2%	-3.8%	-9.0%	-9.04%
Op. Income 3Y	38.0%	60.2%	1.0%	2.1%	3.5%	1.4%	70.3%	12.4%	-12.1%	-19.3%	-31.9%	-39.2%	-41.3%	-41.5%	-37.1%	-30.4%	-24.1%	-17.4%	-8.3%	2.7%	2.72%
Op. Income 5Y	15.2%	20.9%	30.3%	36.3%	33.5%	26.5%	10.7%	-4.0%	-10.2%	-5.0%	1.4%	29.2%	68.4%	32.3%	27.0%	17.4%	12.0%	2.2%	-6.9%	-15.9%	-15.85%
FCF 3Y	—	—	—	—	-67.9%	-14.8%	-4.0%	32.3%	47.0%	8.2%	-0.1%	-9.3%	-5.4%	-2.0%	1.5%	—	-37.3%	-46.1%	—	-41.5%	-41.49%
FCF 5Y	13.7%	8.7%	-18.6%	—	-29.2%	38.1%	14.5%	25.7%	—	—	—	—	-3.2%	-9.9%	-6.2%	-17.0%	-57.1%	-31.6%	—	-15.7%	-15.67%
OCF 3Y	61.7%	—	—	-4.9%	-24.8%	-3.9%	7.1%	37.0%	48.9%	14.0%	1.7%	-5.9%	-7.3%	-5.8%	45.7%	68.6%	-33.2%	-37.6%	—	-37.9%	-37.86%
OCF 5Y	8.7%	4.9%	-8.5%	-22.5%	-4.3%	18.7%	14.1%	21.4%	51.5%	—	—	54.6%	-1.2%	-7.1%	-4.6%	-13.3%	-28.4%	-22.8%	—	-13.4%	-13.35%
Assets 3Y	5.8%	10.5%	16.4%	17.2%	11.4%	10.3%	9.8%	9.8%	8.0%	5.6%	3.7%	2.6%	3.1%	0.1%	-0.6%	-0.6%	2.5%	2.5%	2.1%	2.4%	2.39%
Assets 5Y	5.5%	9.2%	10.5%	10.8%	8.3%	9.5%	8.8%	6.3%	4.6%	5.0%	6.3%	7.6%	5.7%	5.7%	7.0%	6.5%	8.0%	6.5%	5.0%	4.2%	4.22%
Equity 3Y	5.2%	9.7%	13.7%	16.6%	13.6%	13.3%	13.4%	12.9%	11.0%	9.6%	7.7%	5.1%	5.1%	1.6%	-0.8%	-1.6%	-0.2%	-0.0%	-0.3%	-0.2%	-0.17%
Book Value 3Y	4.7%	9.1%	13.1%	15.8%	13.2%	13.0%	13.1%	12.6%	10.8%	9.5%	7.7%	5.2%	5.2%	1.8%	-0.6%	-1.5%	-0.1%	-0.0%	-0.2%	-0.0%	-0.02%
Dividend 3Y	8.3%	9.0%	9.0%	8.9%	-0.3%	-0.2%	-0.2%	-0.2%	7.0%	7.1%	7.3%	7.4%	-24.6%	-24.6%	-24.6%	-24.7%	-0.0%	-0.1%	0.0%	0.1%	0.09%

Growth Quality

Metric	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	Q3'26	Q4'26	Current
Revenue Stability	0.67	0.67	0.72	0.78	0.84	0.87	0.74	0.59	0.48	0.37	0.22	0.11	0.08	0.07	0.06	0.04	0.05	0.11	0.22	0.31	0.315
Earnings Stability	0.17	0.33	0.45	0.56	0.61	0.58	0.36	0.23	0.19	0.15	0.07	0.04	0.02	0.00	0.00	0.03	0.06	0.20	0.28	0.38	0.380
Margin Stability	0.59	0.62	0.58	0.56	0.57	0.63	0.62	0.65	0.67	0.68	0.56	0.46	0.44	0.52	0.53	0.58	0.65	0.77	0.75	0.64	0.636
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.000
Earn. Growth Consistency	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	0.00	0.000
FCF Positive Streak	1	1	1	0	1	1	1	0	1	1	1	1	1	1	1	1	1	1	0	1	1
Earnings Persistence	0.50	0.50	0.50	0.50	0.85	0.90	0.50	0.50	0.50	0.50	0.50	0.84	0.94	0.97	0.50	0.50	0.50	0.50	0.93	0.89	0.888
Earnings Smoothness	0.00	0.04	0.12	0.39	0.68	0.71	0.16	0.00	0.00	0.00	0.14	0.49	0.85	0.93	0.58	0.28	0.15	0.39	0.84	0.67	0.675
ROE Trend	0.23	0.24	0.24	0.17	0.12	-0.02	-0.12	-0.19	-0.23	-0.20	-0.18	-0.15	-0.13	-0.08	-0.01	0.04	0.07	0.05	0.02	-0.00	-0.005
Gross Margin Trend	0.12	0.12	0.11	0.08	0.03	-0.03	-0.09	-0.12	-0.13	-0.10	-0.10	-0.08	-0.05	-0.03	0.02	0.05	0.06	0.03	0.01	-0.02	-0.017
FCF Margin Trend	-0.01	-0.06	-0.13	-0.11	-0.07	-0.02	0.04	0.13	0.12	0.04	0.06	-0.01	0.00	-0.01	-0.01	-0.09	-0.12	-0.08	-0.11	-0.02	-0.021
Sustainable Growth Rate	15.3%	22.1%	26.4%	24.2%	22.2%	11.0%	2.7%	-2.3%	-8.2%	-7.6%	-8.5%	-8.6%	-0.8%	0.2%	2.7%	5.3%	7.5%	5.9%	4.0%	2.1%	2.08%
Internal Growth Rate	13.5%	20.5%	24.8%	24.1%	22.1%	9.8%	2.2%	—	—	—	—	—	—	0.2%	2.2%	4.5%	6.4%	4.9%	3.2%	1.7%	1.69%

Cash Flow Quality

Metric	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	Q3'26	Q4'26	Current
OCF/Net Income	0.85	0.57	0.16	0.05	0.22	0.82	1.84	4.39	5.84	3.54	3.99	3.02	2.88	2.25	1.94	0.66	0.16	0.37	-0.03	1.15	1.155
FCF/OCF	0.78	0.71	0.18	-1.80	0.07	0.65	0.68	0.78	0.73	0.66	0.73	0.67	0.83	0.81	0.86	0.70	0.06	0.42	10.65	0.65	0.655
FCF/Net Income	snapshot only																				0.756
OCF/EBITDA	snapshot only																				0.608
CapEx/Revenue	2.4%	2.4%	2.0%	1.9%	2.9%	3.0%	4.3%	4.7%	5.8%	5.2%	3.9%	3.6%	1.8%	1.7%	1.4%	1.3%	1.0%	1.3%	1.5%	1.6%	1.59%
CapEx/Depreciation	snapshot only																				0.665
Accruals Ratio	0.04	0.12	0.25	0.28	0.22	0.03	-0.09	-0.24	-0.27	-0.15	-0.14	-0.09	-0.09	-0.07	-0.07	0.03	0.09	0.06	0.08	-0.01	-0.010
Sloan Accruals	snapshot only																				-0.009
Cash Flow Adequacy	snapshot only																				1.018
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	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	Q3'26	Q4'26	Current
Dividend Yield	6.6%	7.0%	7.3%	9.8%	8.9%	8.8%	7.9%	7.5%	7.3%	7.3%	9.0%	9.0%	4.2%	4.4%	3.0%	3.0%	3.4%	3.4%	3.7%	3.8%	3.95%
Dividend/Share	$2.10	$2.10	$2.09	$2.10	$2.11	$2.11	$2.11	$2.11	$2.60	$2.60	$2.60	$2.60	$1.11	$1.11	$1.11	$1.11	$1.11	$1.11	$1.11	$1.12	$1.12
Payout Ratio	50.4%	38.9%	32.7%	32.9%	36.5%	52.2%	80.7%	1.3%	2.3%	2.1%	2.5%	2.6%	1.1%	96.5%	69.9%	53.0%	45.7%	51.1%	59.7%	73.5%	73.52%
FCF Payout Ratio	76.1%	94.9%	11.9%	—	23.1%	97.1%	64.8%	37.0%	52.9%	90.5%	85.9%	1.3%	47.5%	53.3%	41.7%	1.1%	49.5%	3.3%	—	97.3%	97.26%
Total Payout Ratio	50.4%	39.1%	32.8%	34.0%	38.5%	56.1%	87.6%	1.3%	2.4%	2.2%	2.6%	2.6%	1.1%	1.0%	70.3%	58.6%	50.8%	54.1%	68.0%	84.2%	84.18%
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	1	0	0	0	0	0	0	0	0	0
Chowder Number	0.36	0.39	0.39	0.41	0.09	0.09	0.08	0.08	0.31	0.31	0.33	0.32	-0.53	-0.53	-0.54	-0.54	0.03	0.03	0.03	0.04	0.036
Buyback Yield	0.0%	0.0%	0.0%	0.3%	0.5%	0.7%	0.7%	0.4%	0.3%	0.2%	0.3%	0.0%	0.0%	0.2%	0.0%	0.3%	0.4%	0.2%	0.5%	0.5%	0.55%
Net Buyback Yield	-0.2%	-0.1%	-0.4%	-0.1%	0.1%	0.3%	0.7%	0.4%	0.3%	0.2%	0.3%	0.0%	0.0%	0.2%	0.0%	0.3%	0.4%	0.2%	0.5%	0.5%	0.55%
Total Shareholder Return	6.4%	6.9%	6.9%	9.8%	9.0%	9.1%	8.5%	7.9%	7.6%	7.5%	9.3%	9.0%	4.2%	4.6%	3.1%	3.3%	3.8%	3.6%	4.2%	4.3%	4.32%

DuPont Factors

Metric	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	Q3'26	Q4'26	Current
Tax Burden (NI/EBT)	0.77	0.77	0.77	0.77	0.77	0.77	0.77	0.78	0.78	0.78	0.77	0.76	0.76	0.76	0.77	0.76	0.77	0.77	0.77	0.77	0.772
Interest Burden (EBT/EBIT)	1.00	1.00	1.00	1.00	1.00	1.01	1.01	1.02	1.03	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.998
EBIT Margin	0.16	0.19	0.21	0.20	0.18	0.13	0.09	0.06	0.05	0.05	0.05	0.05	0.05	0.05	0.07	0.08	0.09	0.08	0.07	0.05	0.052
Asset Turnover	1.91	1.91	1.85	1.92	2.06	1.79	1.51	1.41	1.48	1.39	1.28	1.22	1.35	1.39	1.36	1.46	1.58	1.56	1.50	1.57	1.568
Equity Multiplier	1.28	1.30	1.33	1.25	1.23	1.23	1.25	1.19	1.17	1.17	1.19	1.19	1.20	1.20	1.26	1.23	1.25	1.25	1.30	1.26	1.255

Per Share

Metric	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	Q3'26	Q4'26	Current
EPS (Diluted TTM)	$4.16	$5.39	$6.40	$6.37	$5.77	$4.04	$2.61	$1.66	$1.15	$1.24	$1.04	$0.99	$0.98	$1.15	$1.59	$2.09	$2.43	$2.17	$1.87	$1.52	$1.52
Book Value/Share	$14.57	$16.57	$18.56	$19.86	$18.42	$18.66	$19.19	$19.50	$17.04	$17.38	$17.68	$17.92	$16.96	$17.48	$18.22	$18.96	$18.35	$18.63	$19.05	$19.49	$19.54
Tangible Book/Share	$13.69	$15.70	$17.71	$19.01	$17.58	$17.83	$18.37	$18.69	$16.24	$16.59	$16.90	$17.15	$14.22	$14.65	$15.42	$16.19	$15.60	$15.90	$16.33	$16.78	$16.78
Revenue/Share	$33.07	$36.88	$40.19	$42.13	$41.63	$38.91	$35.79	$33.18	$30.86	$29.21	$28.23	$27.03	$27.48	$29.21	$30.92	$33.05	$34.67	$35.26	$36.30	$37.96	$38.06
FCF/Share	$2.75	$2.21	$0.18	$-0.52	$0.09	$2.17	$3.26	$5.70	$4.92	$2.87	$3.03	$2.00	$2.34	$2.09	$2.67	$0.97	$0.02	$0.34	$-0.61	$1.15	$1.15
OCF/Share	$3.54	$3.09	$0.99	$0.29	$1.28	$3.33	$4.80	$7.27	$6.69	$4.38	$4.13	$2.97	$2.83	$2.59	$3.09	$1.39	$0.38	$0.81	$-0.06	$1.75	$1.76
Cash/Share	$3.21	$3.55	$3.21	$2.46	$2.18	$4.10	$4.69	$6.42	$4.37	$4.28	$5.00	$5.70	$1.84	$1.46	$2.74	$1.97	$0.80	$0.77	$1.18	$1.92	$1.93
EBITDA/Share	$6.12	$7.71	$9.03	$8.98	$8.19	$5.90	$4.03	$2.78	$2.14	$2.33	$2.12	$2.08	$1.90	$2.16	$2.77	$3.47	$4.12	$3.77	$3.36	$2.88	$2.88
Debt/Share	$0.10	$0.11	$0.09	$0.08	$0.07	$0.06	$0.09	$0.10	$0.11	$0.12	$0.10	$0.09	$0.12	$0.18	$0.21	$0.20	$0.18	$0.16	$0.13	$0.00	$0.00
Net Debt/Share	$-3.11	$-3.44	$-3.11	$-2.38	$-2.10	$-4.04	$-4.60	$-6.32	$-4.26	$-4.17	$-4.89	$-5.61	$-1.72	$-1.28	$-2.54	$-1.77	$-0.62	$-0.62	$-1.04	$-1.92	$-1.92

Academic Models

Metric	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	Q3'26	Q4'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	6.535
Altman Z-Prime	snapshot only																				11.214
Piotroski F-Score	7	7	7	6	7	6	5	5	5	5	3	5	5	5	7	5	5	5	6	6	6
Beneish M-Score	-2.08	-1.67	-1.32	-1.09	-0.94	-1.41	-2.51	-3.28	-3.58	-3.53	-3.14	-2.95	-2.29	-1.89	-2.09	-1.71	-2.05	-1.86	-1.76	-2.08	-2.078
Ohlson O-Score	snapshot only																				-9.474
ROIC (Greenblatt)	snapshot only																				11.50%
Net-Net WC	snapshot only																				$9.52
EVA	snapshot only																				$-5182628.13

Credit

Metric	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	Q3'26	Q4'26	Current
Credit Rating	snapshot only																				A-
Credit Score	95.64	96.36	96.19	92.17	96.15	96.17	96.13	96.13	95.90	95.62	95.73	95.51	95.51	95.61	96.02	95.40	93.74	95.97	85.83	66.08	66.080
Credit Grade	snapshot only																				7
Credit Trend	snapshot only																				-29.325
Implied Spread (bps)	snapshot only																				175.000
Industry Credit Rank	snapshot only																				0
Sector Credit Rank	snapshot only																				0

IIIN NYSE

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