$11.51

+0.02 (+0.17%)

Weekly Expected Move ±7.1%

$10 $11 $12 $12 $13

NASDAQ · Technology · Software - Infrastructure · Tech Score Strong Sell · Power 27 · $346.4M mcap · 26M float · 2.07% daily turnover · Short 39% of daily vol

Edge Score

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

NO EDGE

30.2 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: -24.9% · 5Y Avg: 41.1%

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. IMXI has No discernible competitive edge (30.2/100). The business operates without significant structural advantages. The primary source of advantage is Cost Advantage. Negative ROIC of -24.9% 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: 6Hold: 7Sell: 0Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$—

Analysts0

Consensus Change History

Date	Field	From	To
2026-06-22	consensus	Buy	Hold

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2024-09-04	Monness	Gus Gala	Initiated	$30	—	+66.9%	$17.97
2024-08-08	BMO Capital	Rufus Hone	$30	$26	-4	+44.4%	$18.01
2024-06-03	BTIG	Andrew Harte	Initiated	$25	—	+19.8%	$20.86
2024-05-09	BMO Capital	Rufus Hone	Initiated	$30	—	+44.1%	$20.83

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 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. IMXI receives an overall rating of B+. Strongest factors: DCF (5/5), ROA (4/5). Areas of concern: D/E (1/5), P/E (2/5).

Rating Change History

Date	From	To
2026-08-24	B	B+
2026-08-20	B+	B
2026-08-11	A-	B+
2026-08-10	B+	A-
2026-07-01	A-	B+
2026-05-13	B+	A-
2026-05-11	A-	B+
2026-04-24	B+	A-
2026-03-10	C-	B+
2026-03-09	C	C-

InsiderStreet Scorecard

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

★ ★ ★ ★ ★ 34 Grade B

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. IMXI scores highest in Safety (90/100) and lowest in Growth (1/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

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

Altman Z-Score

3.52

Safe Zone

Piotroski F-Score

5/9

✓ ✓ ✗ ✓ ✓ ✓ ✗ ✗ ✗

Beneish M-Score

-2.93

Unlikely Manipulator

Ohlson O-Score

-6.14

Bankruptcy prob: 0.2%

Low Risk

Credit Rating

A-

Score: 68.9/100

Trend: Deteriorating

Earnings Quality

100/100

OCF/NI: 1.67x

Accruals: -2.6%

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. IMXI scores 3.52, 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. IMXI scores 5/9, 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. IMXI's score of -2.93 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. IMXI's implied 0.2% 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. IMXI receives an estimated rating of A- (score: 68.9/100), 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). IMXI'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

18.35x

PEG

-0.30x

P/S

0.77x

P/B

2.04x

P/FCF

50.02x

P/OCF

14.24x

EV/EBITDA

7.58x

EV/Revenue

0.94x

EV/EBIT

11.29x

EV/FCF

48.30x

Earnings Yield

4.21%

FCF Yield

2.00%

Shareholder Yield

0.00%

Graham Number

$8.71

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 18.4x earnings, IMXI trades at a reasonable valuation. Graham's intrinsic value formula yields $8.71 per share, 32% 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

0.683

NI / EBT

Interest Burden

0.721

EBT / EBIT

EBIT Margin

0.084

EBIT / Rev

Asset Turnover

0.934

Rev / Assets

Equity Multiplier

3.103

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. IMXI's ROE of 11.9% is driven by financial leverage (equity multiplier: 3.10x). 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.

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

$5.17

Price/Value

2.80x

Margin of Safety

-179.59%

Premium

179.59%

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 IMXI's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. IMXI trades at a 180% premium to its adjusted intrinsic value of $5.17, 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 18.4x.

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

$11.51

Median 1Y

$10.19

5th Pctile

$4.77

95th Pctile

$21.72

Ann. Volatility

45.3%

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
Robert Lisy Chief Executive Officer and President	$1,000,000	$4,200,000	$6,042,098
Andras Bende Financial ancial Officer	$500,000	$900,000	$1,625,516
Christopher Hunt Operating rating Officer	$406,250	$700,000	$1,266,219
Joseph Aguilar Manager nt and General Manager - Latin America	$440,000	$600,000	$1,209,585
Robert Pargac Legal Legal Officer and Secretary	$245,723	$400,000	$788,895

CEO Pay Ratio

63:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $6,042,098

Avg Employee Cost (SGA/emp): $95,540

Employees: 531

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

531

+1.5% YoY

Revenue / Employee

$980,444

Rev: $520,616,000

Profit / Employee

$61,527

NI: $32,671,000

SGA / Employee

$95,540

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	40.4%	39.5%	38.3%	37.2%	41.4%	39.1%	37.2%	36.6%	36.4%	39.8%	40.7%	39.9%	40.7%	41.4%	39.3%	36.2%	26.8%	22.1%	16.8%	11.9%	11.94%
ROA	15.1%	15.6%	15.6%	15.8%	16.0%	13.4%	14.7%	12.7%	10.8%	10.9%	12.2%	10.1%	11.1%	11.3%	10.5%	9.1%	8.2%	6.7%	4.8%	3.8%	3.85%
ROIC	51.6%	53.6%	63.6%	42.0%	36.7%	33.4%	31.8%	28.0%	38.0%	53.2%	64.8%	45.2%	46.2%	36.1%	39.5%	44.4%	26.2%	-6.6%	-12.2%	-24.9%	-24.89%
ROCE	30.7%	32.1%	32.0%	32.9%	30.9%	25.3%	30.8%	23.7%	23.9%	27.0%	31.0%	25.8%	32.7%	31.6%	30.5%	29.5%	22.1%	15.6%	11.4%	12.5%	12.45%
Gross Margin	32.6%	31.3%	32.9%	32.8%	33.5%	33.9%	33.9%	34.4%	34.5%	24.6%	22.9%	33.9%	90.0%	31.8%	22.3%	36.5%	36.3%	-1.8%	2.8%	34.5%	34.55%
Operating Margin	13.3%	14.9%	14.9%	16.9%	14.7%	14.1%	13.0%	14.6%	14.1%	16.1%	13.0%	13.4%	16.2%	15.0%	9.8%	12.1%	6.8%	-1.1%	-10.9%	6.7%	6.67%
Net Margin	9.5%	10.3%	10.2%	11.7%	11.8%	8.5%	8.1%	9.1%	8.6%	10.2%	8.0%	8.2%	10.1%	9.3%	5.4%	6.8%	3.2%	14.8%	0.5%	3.2%	3.21%
EBITDA Margin	17.0%	18.4%	16.8%	18.6%	16.4%	15.9%	15.0%	16.5%	16.1%	18.1%	15.2%	15.3%	18.1%	19.2%	12.3%	14.8%	9.6%	32.4%	7.9%	10.3%	10.33%
FCF Margin	5.0%	14.7%	27.3%	-0.3%	-1.3%	0.5%	-4.7%	0.1%	15.1%	19.8%	25.1%	21.6%	13.2%	3.5%	3.7%	13.4%	4.3%	3.0%	-13.1%	2.0%	1.96%
OCF Margin	6.5%	17.0%	30.0%	2.5%	1.5%	2.8%	-2.9%	1.7%	16.8%	21.8%	28.7%	25.8%	17.9%	8.1%	7.1%	16.4%	7.6%	7.1%	-8.7%	6.9%	6.87%
ROE 3Y Avg	snapshot only																				29.40%
ROE 5Y Avg	snapshot only																				31.71%
ROA 3Y Avg	snapshot only																				7.87%
ROIC 3Y Avg	snapshot only																				16.42%
ROIC Economic	snapshot only																				-12.98%
Cash ROA	snapshot only																				6.91%
Cash ROIC	snapshot only																				20.12%
CROIC	snapshot only																				5.73%
NOPAT Margin	snapshot only																				-8.50%
Pretax Margin	snapshot only																				6.03%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				24.02%
SBC / Revenue	snapshot only																				1.67%

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	15.16	13.37	16.26	15.36	15.26	16.06	16.77	15.90	11.09	13.15	13.04	11.79	9.93	11.12	7.14	5.87	10.65	14.19	18.89	23.77	18.354
P/S Ratio	1.52	1.36	1.68	1.61	1.69	1.68	1.67	1.48	0.95	1.19	1.18	1.04	0.91	0.99	0.60	0.47	0.67	0.89	1.00	0.98	0.766
P/B Ratio	4.96	4.38	5.27	5.01	6.04	6.14	6.18	6.00	3.88	5.25	5.65	4.84	4.27	4.85	2.79	2.12	2.78	2.88	2.95	2.61	2.044
P/FCF	30.68	9.28	6.16	-477.70	-131.19	306.87	-35.77	1674.93	6.32	5.99	4.69	4.80	6.89	28.33	16.01	3.51	15.46	29.39	-7.61	50.02	50.022
P/OCF	23.27	8.02	5.60	64.93	116.07	60.69	—	85.15	5.68	5.45	4.10	4.01	5.08	12.32	8.43	2.86	8.75	12.57	—	14.24	14.241
EV/EBITDA	8.16	7.09	8.67	8.73	9.83	10.34	10.58	10.06	6.04	7.01	6.82	6.44	5.51	6.31	3.83	2.82	5.06	6.72	8.57	7.58	7.575
EV/Revenue	1.43	1.26	1.53	1.55	1.73	1.75	1.74	1.61	0.96	1.15	1.12	1.04	0.92	1.07	0.63	0.46	0.71	0.98	1.19	0.94	0.945
EV/EBIT	9.38	8.03	9.74	9.75	10.93	11.52	11.86	11.36	6.87	7.95	7.76	7.35	6.26	7.18	4.41	3.29	6.20	8.68	11.79	11.29	11.291
EV/FCF	28.76	8.54	5.62	-460.61	-134.33	318.28	-37.27	1812.26	6.37	5.81	4.49	4.83	6.98	30.55	16.81	3.42	16.56	32.42	-9.07	48.30	48.302
Earnings Yield	6.6%	7.5%	6.1%	6.5%	6.6%	6.2%	6.0%	6.3%	9.0%	7.6%	7.7%	8.5%	10.1%	9.0%	14.0%	17.0%	9.4%	7.0%	5.3%	4.2%	4.21%
FCF Yield	3.3%	10.8%	16.2%	-0.2%	-0.8%	0.3%	-2.8%	0.1%	15.8%	16.7%	21.3%	20.8%	14.5%	3.5%	6.2%	28.5%	6.5%	3.4%	-13.1%	2.0%	2.00%
Price/Tangible Book	snapshot only																				4.797
EV/OCF	snapshot only																				13.752
Shareholder Yield	snapshot only																				0.00%
Graham Number	snapshot only																				$8.71

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	2.33	2.26	2.33	2.35	2.38	2.07	1.95	2.29	1.98	1.94	1.68	1.88	1.80	1.96	1.75	1.63	2.03	2.51	2.84	1.96	1.959
Quick Ratio	2.33	2.26	2.33	2.35	1.55	2.07	1.95	2.29	1.98	1.94	1.68	1.88	1.80	1.96	1.75	1.63	2.03	2.51	2.84	1.96	1.959
Debt/Equity	0.64	0.58	0.57	0.54	0.87	1.23	0.81	1.47	1.44	1.45	1.34	1.67	1.16	1.35	1.23	1.17	1.21	1.34	1.61	0.80	0.799
Net Debt/Equity	-0.31	-0.35	-0.46	-0.18	0.14	0.23	0.26	0.49	0.03	-0.16	-0.25	0.03	0.06	0.38	0.14	-0.06	0.20	0.30	0.57	-0.09	-0.090
Debt/Assets	0.26	0.24	0.25	0.24	0.32	0.36	0.29	0.41	0.37	0.37	0.34	0.39	0.34	0.39	0.35	0.32	0.38	0.42	0.46	0.30	0.301
Debt/EBITDA	1.11	1.02	1.03	0.97	1.38	1.99	1.33	2.28	2.23	1.99	1.69	2.20	1.48	1.62	1.60	1.60	2.06	2.85	3.93	2.40	2.402
Net Debt/EBITDA	-0.54	-0.61	-0.83	-0.32	0.23	0.37	0.43	0.76	0.05	-0.22	-0.31	0.04	0.07	0.46	0.18	-0.08	0.34	0.63	1.38	-0.27	-0.270
Interest Coverage	12.89	15.84	18.19	19.81	18.21	14.73	12.32	10.25	9.20	9.16	8.80	8.29	8.32	8.36	7.89	7.60	6.25	4.98	4.28	3.58	3.578
Equity Multiplier	2.40	2.38	2.29	2.24	2.75	3.42	2.76	3.58	3.93	3.87	3.97	4.30	3.39	3.43	3.52	3.64	3.20	3.21	3.48	2.65	2.652
Cash Ratio	snapshot only																				1.033
Debt Service Coverage	snapshot only																				5.333
Cash to Debt	snapshot only																				1.112
FCF to Debt	snapshot only																				0.065
Defensive Interval	snapshot only																				1724.9 days

Efficiency & Turnover

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	1.51	1.53	1.51	1.51	1.45	1.28	1.48	1.36	1.26	1.21	1.36	1.16	1.21	1.27	1.26	1.14	1.30	1.06	0.91	0.93	0.934
Inventory Turnover	—	—	—	—	6.29	—	—	—	7.58	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	5.46	7.51	6.26	5.90	5.26	5.55	6.11	5.49	4.88	4.62	5.28	4.12	4.60	5.02	4.66	3.76	5.09	4.86	4.06	3.74	3.745
Payables Turnover	24.49	17.26	22.79	23.00	19.37	14.94	19.94	21.76	15.14	14.46	15.25	15.71	11.96	12.82	11.15	10.64	17.74	27.62	24.32	18.97	18.970
DSO	67	49	58	62	69	66	60	66	75	79	69	89	79	73	78	97	72	75	90	97	97.5 days
DIO	0	0	0	0	58	0	0	0	48	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DPO	15	21	16	16	19	24	18	17	24	25	24	23	31	28	33	34	21	13	15	19	19.2 days
Cash Conversion Cycle	52	27	42	46	109	41	41	50	99	54	45	65	49	44	46	63	51	62	75	78	78.2 days
Fixed Asset Turnover	snapshot only																				5.947
Cash Velocity	snapshot only																				3.000
Capital Intensity	snapshot only																				0.995

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	26.4%	28.6%	28.0%	23.0%	20.5%	19.1%	20.5%	22.1%	23.5%	20.5%	14.9%	9.3%	3.8%	-0.0%	-1.7%	-3.6%	-6.1%	-21.0%	-26.1%	-29.6%	-29.62%
Net Income	46.9%	38.7%	33.6%	26.5%	32.5%	22.4%	16.0%	8.8%	-4.0%	3.8%	4.2%	2.8%	10.6%	-1.2%	-9.0%	-12.0%	-35.8%	-44.5%	-53.4%	-63.8%	-63.83%
EPS	44.3%	36.7%	32.8%	25.9%	35.6%	27.1%	21.3%	15.8%	2.2%	10.7%	13.9%	14.5%	21.9%	11.5%	0.9%	-2.6%	-29.5%	-42.2%	-52.7%	-64.7%	-64.66%
FCF	-0.7%	14.7%	3.3%	-1.0%	-1.3%	-95.6%	-1.2%	1.3%	15.5%	42.6%	7.2%	265.3%	-9.1%	-82.3%	-85.4%	-40.3%	-69.4%	-31.7%	-3.6%	-89.7%	-89.70%
EBITDA	26.8%	27.7%	26.2%	22.7%	20.9%	13.6%	11.8%	9.7%	11.8%	17.3%	15.4%	10.9%	9.2%	3.2%	-2.5%	-3.2%	-20.8%	-32.0%	-37.5%	-46.0%	-45.99%
Op. Income	33.1%	28.3%	26.0%	21.4%	25.7%	22.2%	18.4%	14.3%	12.0%	15.2%	13.7%	9.5%	9.2%	-0.5%	-7.0%	-8.8%	-29.8%	-1.2%	-1.5%	-1.7%	-1.65%
OCF Growth	snapshot only																				-70.59%
Asset Growth	snapshot only																				-13.20%
Equity Growth	snapshot only																				19.19%
Debt Growth	snapshot only																				-18.80%
Shares Change	snapshot only																				2.33%

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	18.7%	18.8%	18.7%	18.7%	18.6%	19.6%	20.7%	22.6%	23.4%	22.6%	21.0%	17.9%	15.6%	12.8%	10.8%	8.7%	6.4%	-1.6%	-5.9%	-9.5%	-9.50%
Revenue 5Y	—	—	59.8%	38.0%	27.2%	20.5%	20.7%	20.3%	20.0%	19.2%	18.3%	17.4%	16.4%	15.6%	14.7%	14.2%	12.9%	7.8%	5.2%	2.2%	2.16%
EPS 3Y	—	—	—	2.1%	44.0%	43.4%	38.2%	34.6%	26.0%	24.4%	22.4%	18.6%	19.1%	16.2%	11.7%	8.9%	-4.2%	-10.6%	-18.4%	-26.7%	-26.68%
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	1.1%	30.1%	29.5%	24.9%	22.2%	11.4%	4.4%	-2.6%	-10.5%	-10.50%
Net Income 3Y	—	—	—	2.1%	44.2%	43.0%	37.4%	33.2%	23.1%	20.8%	17.3%	12.3%	12.0%	7.9%	3.2%	-0.5%	-12.0%	-17.1%	-23.8%	-31.1%	-31.09%
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	1.0%	26.1%	24.6%	19.7%	16.4%	5.8%	-0.7%	-7.3%	-14.7%	-14.75%
EBITDA 3Y	50.3%	41.4%	38.6%	33.7%	24.7%	23.1%	21.9%	21.8%	19.7%	19.4%	17.7%	14.3%	13.8%	11.2%	8.0%	5.6%	-1.1%	-6.3%	-11.0%	-16.6%	-16.62%
EBITDA 5Y	—	—	92.7%	50.8%	35.8%	30.9%	28.4%	27.5%	35.6%	30.4%	28.0%	23.8%	18.8%	17.7%	15.3%	14.2%	8.2%	3.6%	-0.1%	-4.8%	-4.84%
Gross Profit 3Y	18.9%	17.7%	17.4%	17.3%	17.3%	20.0%	21.7%	24.1%	25.5%	20.8%	15.9%	12.9%	26.7%	26.2%	24.1%	22.6%	5.6%	-39.9%	-62.4%	—	—
Gross Profit 5Y	—	—	57.9%	36.9%	26.6%	20.9%	21.6%	21.2%	21.0%	18.0%	15.1%	14.2%	22.5%	23.3%	22.6%	22.5%	12.5%	-19.7%	-39.3%	—	—
Op. Income 3Y	1.2%	73.1%	61.9%	49.1%	33.6%	31.5%	28.6%	27.4%	23.3%	21.8%	19.3%	15.0%	15.5%	11.9%	7.8%	4.5%	-4.9%	—	—	—	—
Op. Income 5Y	—	—	—	85.1%	61.4%	63.8%	54.1%	48.0%	72.3%	48.8%	41.7%	32.9%	23.9%	21.1%	17.6%	15.6%	7.5%	—	—	—	—
FCF 3Y	-21.3%	67.0%	71.4%	—	—	-59.8%	—	-75.4%	64.9%	—	—	50.4%	60.1%	-30.1%	-42.9%	—	—	73.9%	—	1.5%	1.54%
FCF 5Y	—	—	—	—	—	-23.5%	—	-51.7%	17.1%	55.2%	45.0%	29.5%	16.5%	-12.9%	-7.5%	18.8%	4.6%	—	—	-26.9%	-26.87%
OCF 3Y	-16.7%	57.9%	66.8%	-35.0%	-45.4%	-33.9%	—	-36.7%	58.5%	—	—	53.1%	61.6%	-12.1%	-31.5%	1.0%	84.8%	34.5%	—	43.0%	42.99%
OCF 5Y	—	—	—	—	—	-1.1%	—	-16.0%	17.1%	48.6%	43.8%	30.8%	20.7%	0.2%	1.8%	20.3%	12.0%	—	—	-8.3%	-8.32%
Assets 3Y	7.3%	14.7%	9.4%	6.8%	18.3%	31.1%	23.7%	30.1%	34.6%	30.5%	24.1%	26.5%	14.8%	10.7%	11.9%	13.0%	6.3%	0.4%	9.5%	-5.9%	-5.91%
Assets 5Y	—	—	2.8%	15.4%	17.8%	18.8%	13.9%	19.2%	19.2%	20.6%	15.5%	15.8%	14.8%	15.3%	16.6%	16.2%	13.5%	14.8%	14.6%	8.3%	8.26%
Equity 3Y	51.7%	47.6%	47.9%	52.7%	43.0%	38.9%	35.8%	28.0%	24.3%	16.5%	9.4%	5.5%	2.3%	-1.9%	-3.0%	-3.9%	1.1%	2.4%	1.4%	4.0%	3.98%
Book Value 3Y	40.1%	45.3%	44.1%	50.6%	42.8%	39.3%	36.6%	29.4%	27.2%	20.0%	14.2%	11.5%	8.8%	5.6%	4.9%	5.2%	10.0%	10.4%	8.7%	10.6%	10.63%
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	0.96	0.94	0.96	0.98	0.99	0.97	0.96	0.96	0.95	0.96	0.97	0.98	0.97	0.96	0.95	0.90	0.82	0.43	0.25	0.09	0.090
Earnings Stability	0.87	0.96	0.92	0.94	0.92	0.97	0.96	0.96	0.89	0.93	0.91	0.89	0.91	0.87	0.77	0.64	0.19	0.02	0.03	0.17	0.168
Margin Stability	0.98	0.99	0.98	0.98	0.98	0.99	0.98	0.98	0.98	0.98	0.94	0.94	0.87	0.84	0.82	0.81	0.86	0.54	0.44	0.38	0.383
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	1.00	1.00	1.00	0.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
FCF Positive Streak	1	0	0	0	0	1	0	0	0	1	0	1	1	1	1	1	1	1	0	1	1
Earnings Persistence	0.81	0.85	0.87	0.89	0.87	0.91	0.94	0.96	0.98	0.98	0.98	0.99	0.96	1.00	0.96	0.95	0.86	0.82	0.50	0.50	0.500
Earnings Smoothness	0.62	0.68	0.71	0.77	0.72	0.80	0.85	0.92	0.96	0.96	0.96	0.97	0.90	0.99	0.91	0.87	0.56	0.43	0.27	0.06	0.062
ROE Trend	-0.05	-0.03	-0.03	-0.01	0.05	0.04	0.03	0.04	-0.01	0.04	0.09	0.06	0.06	0.05	-0.01	-0.03	-0.13	-0.21	-0.26	-0.28	-0.276
Gross Margin Trend	-0.00	-0.01	-0.01	-0.01	-0.00	0.00	0.01	0.01	0.01	-0.01	-0.04	-0.04	0.10	0.13	0.14	0.15	-0.07	-0.31	-0.35	-0.39	-0.385
FCF Margin Trend	-0.05	0.08	0.29	-0.11	-0.07	-0.06	-0.11	-0.05	0.13	0.12	0.14	0.22	0.06	-0.07	-0.06	0.03	-0.10	-0.09	-0.27	-0.16	-0.155
Sustainable Growth Rate	40.4%	39.5%	38.3%	37.2%	41.4%	39.1%	37.2%	36.6%	36.4%	39.8%	40.7%	39.9%	40.7%	41.4%	39.3%	36.2%	26.8%	22.1%	16.8%	11.9%	11.94%
Internal Growth Rate	17.8%	18.5%	18.4%	18.8%	19.1%	15.5%	17.3%	14.5%	12.1%	12.3%	13.9%	11.3%	12.5%	12.8%	11.7%	10.0%	8.9%	7.1%	5.1%	4.0%	4.00%

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	0.65	1.67	2.90	0.24	0.13	0.26	-0.30	0.19	1.95	2.41	3.18	2.94	1.95	0.90	0.85	2.05	1.22	1.13	-1.64	1.67	1.669
FCF/OCF	0.76	0.86	0.91	-0.14	-0.88	0.20	1.59	0.05	0.90	0.91	0.87	0.84	0.74	0.43	0.53	0.81	0.57	0.43	1.51	0.28	0.285
FCF/Net Income	snapshot only																				0.475
OCF/EBITDA	snapshot only																				0.551
CapEx/Revenue	1.6%	2.3%	2.7%	2.8%	2.7%	2.2%	1.7%	1.7%	1.7%	1.9%	3.6%	4.3%	4.7%	4.6%	3.3%	3.1%	3.3%	4.1%	4.4%	4.9%	4.92%
CapEx/Depreciation	snapshot only																				1.197
Accruals Ratio	0.05	-0.10	-0.30	0.12	0.14	0.10	0.19	0.10	-0.10	-0.15	-0.27	-0.20	-0.11	0.01	0.02	-0.10	-0.02	-0.01	0.13	-0.03	-0.026
Sloan Accruals	snapshot only																				-0.030
Cash Flow Adequacy	snapshot only																				1.398
Earnings Quality Score	snapshot only																				1.000

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%	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%
FCF Payout Ratio	0.0%	0.0%	0.0%	—	—	0.0%	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	—	0.0%	0.00%
Total Payout Ratio	2.8%	11.9%	18.6%	36.7%	83.8%	93.7%	1.0%	1.2%	91.9%	1.1%	1.4%	1.2%	1.3%	1.3%	1.0%	1.1%	93.4%	50.0%	44.7%	0.0%	0.00%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.2%	0.9%	1.1%	2.4%	5.5%	5.8%	6.0%	7.8%	8.3%	8.5%	10.5%	10.2%	13.3%	11.5%	14.6%	18.8%	8.8%	3.5%	2.4%	0.0%	0.00%
Net Buyback Yield	0.0%	0.7%	1.0%	2.4%	5.5%	5.8%	6.0%	7.8%	8.3%	8.4%	10.5%	10.2%	13.3%	11.5%	14.6%	18.8%	8.8%	3.5%	2.2%	-0.0%	-0.01%
Total Shareholder Return	0.0%	0.7%	1.0%	2.4%	5.5%	5.8%	6.0%	7.8%	8.3%	8.4%	10.5%	10.2%	13.3%	11.5%	14.6%	18.8%	8.8%	3.5%	2.2%	-0.0%	-0.01%

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)	0.74	0.74	0.74	0.73	0.76	0.74	0.74	0.73	0.69	0.70	0.70	0.70	0.71	0.71	0.70	0.69	0.68	0.69	0.68	0.68	0.683
Interest Burden (EBT/EBIT)	0.89	0.88	0.89	0.90	0.92	0.93	0.92	0.90	0.89	0.89	0.89	0.88	0.88	0.85	0.84	0.83	0.80	0.80	0.77	0.72	0.721
EBIT Margin	0.15	0.16	0.16	0.16	0.16	0.15	0.15	0.14	0.14	0.14	0.14	0.14	0.15	0.15	0.14	0.14	0.12	0.11	0.10	0.08	0.084
Asset Turnover	1.51	1.53	1.51	1.51	1.45	1.28	1.48	1.36	1.26	1.21	1.36	1.16	1.21	1.27	1.26	1.14	1.30	1.06	0.91	0.93	0.934
Equity Multiplier	2.67	2.53	2.46	2.35	2.59	2.91	2.53	2.89	3.37	3.64	3.33	3.93	3.67	3.66	3.75	3.97	3.29	3.31	3.50	3.10	3.103

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)	$1.10	$1.19	$1.27	$1.33	$1.49	$1.52	$1.54	$1.54	$1.53	$1.68	$1.75	$1.77	$1.86	$1.87	$1.77	$1.72	$1.31	$1.08	$0.84	$0.61	$0.61
Book Value/Share	$3.36	$3.65	$3.91	$4.08	$3.77	$3.97	$4.17	$4.09	$4.37	$4.21	$4.04	$4.30	$4.33	$4.30	$4.52	$4.76	$5.02	$5.34	$5.35	$5.54	$5.63
Tangible Book/Share	$2.02	$2.33	$2.61	$2.81	$2.50	$2.13	$2.37	$2.08	$2.34	$2.17	$1.96	$2.18	$2.17	$1.68	$1.88	$2.01	$2.28	$2.71	$2.78	$3.01	$3.01
Revenue/Share	$10.97	$11.70	$12.27	$12.73	$13.52	$14.47	$15.46	$16.54	$17.78	$18.59	$19.42	$20.13	$20.34	$20.97	$21.16	$21.47	$20.97	$17.25	$15.86	$14.77	$15.01
FCF/Share	$0.54	$1.72	$3.35	$-0.04	$-0.17	$0.08	$-0.72	$0.01	$2.68	$3.69	$4.87	$4.35	$2.69	$0.74	$0.79	$2.87	$0.90	$0.52	$-2.08	$0.29	$0.29
OCF/Share	$0.72	$1.99	$3.68	$0.32	$0.20	$0.40	$-0.45	$0.29	$2.98	$4.05	$5.58	$5.20	$3.64	$1.69	$1.50	$3.53	$1.60	$1.22	$-1.37	$1.01	$1.03
Cash/Share	$3.18	$3.38	$4.02	$2.92	$2.73	$3.96	$2.29	$4.00	$6.17	$6.75	$6.40	$7.05	$4.78	$4.16	$4.92	$5.84	$5.08	$5.59	$5.61	$4.92	$5.00
EBITDA/Share	$1.92	$2.07	$2.17	$2.26	$2.37	$2.44	$2.54	$2.64	$2.83	$3.06	$3.20	$3.26	$3.40	$3.56	$3.46	$3.49	$2.96	$2.52	$2.20	$1.84	$1.84
Debt/Share	$2.14	$2.12	$2.23	$2.19	$3.28	$4.86	$3.37	$6.01	$6.30	$6.09	$5.40	$7.18	$5.03	$5.78	$5.56	$5.58	$6.07	$7.17	$8.63	$4.42	$4.42
Net Debt/Share	$-1.04	$-1.26	$-1.79	$-0.73	$0.54	$0.91	$1.08	$2.01	$0.14	$-0.66	$-0.99	$0.14	$0.25	$1.63	$0.63	$-0.27	$0.99	$1.58	$3.03	$-0.50	$-0.50

Academic Models

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.522
Altman Z-Prime	snapshot only																				6.402
Piotroski F-Score	6	7	6	6	7	4	5	4	5	5	5	6	8	7	5	7	5	5	3	5	5
Beneish M-Score	-1.61	-2.65	-3.49	-1.64	-1.91	-1.39	-1.46	-1.82	-2.29	-2.63	-2.81	-2.78	-3.44	-2.95	-2.46	-3.23	-2.15	-2.67	1.50	-2.93	-2.930
Ohlson O-Score	snapshot only																				-6.136
ROIC (Greenblatt)	snapshot only																				17.52%
Net-Net WC	snapshot only																				$0.18
EVA	snapshot only																				$-53852292.16

Credit

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only																				A-
Credit Score	85.04	89.38	89.17	86.22	82.01	80.38	78.57	76.83	74.94	83.29	84.03	79.93	86.86	82.18	78.28	80.89	74.81	68.30	60.75	68.92	68.925
Credit Grade	snapshot only																				7
Credit Trend	snapshot only																				-11.962
Implied Spread (bps)	snapshot only																				175.000
Industry Credit Rank	snapshot only																				67
Sector Credit Rank	snapshot only																				53

IMXI 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