$0.00

+0.00 (+0.00%)

Weekly Expected Move ±8124.6%

$-0 $-0 $0 $0 $0

OTC · Healthcare · Medical - Instruments & Supplies · Tech Score Neutral · Power 50 · $306 mcap · 2M float · 1210.32% daily turnover · Short 74% of daily vol

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

Dividends Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

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.

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

Rating Change History

Date	From	To
2026-10-01	C+	C
2026-05-04	C	C+
2026-04-21	B+	C
2026-04-09	None	ADDED
2026-04-04	EXISTED	None
2026-03-20	B+	A-
2026-03-02	A-	B+
2026-02-20	B+	A-
2026-02-12	A-	B+

InsiderStreet Scorecard

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

★ ★ ★ ★ ★ — Grade A+

Profitability

—

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

Risk & Quality Signals

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

Altman Z-Score

-0.78

Distress Zone

Piotroski F-Score

4/9

✗ ✗ ✓ ✓ ✓ ✓ ✗ ✗ ✗

Beneish M-Score

—

Ohlson O-Score

-6.14

Bankruptcy prob: 0.2%

Low Risk

Credit Rating

B-

Score: 20.1/100

Trend: Improving

Earnings Quality

—

OCF/NI: 0.42x

Accruals: -0.4%

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. INND scores -0.78, 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. INND scores 4/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. 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. INND'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. INND receives an estimated rating of B- (score: 20.1/100), 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

-0.03x

PEG

0.00x

P/S

0.01x

P/B

0.00x

P/FCF

-1.75x

P/OCF

—

EV/EBITDA

-8.89x

EV/Revenue

7.05x

EV/EBIT

-8.74x

EV/FCF

-8.61x

Earnings Yield

-136.58%

FCF Yield

-57.07%

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. INND 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

1.000

NI / EBT

Interest Burden

2.430

EBT / EBIT

EBIT Margin

-0.807

EBIT / Rev

Asset Turnover

0.004

Rev / Assets

Equity Multiplier

1.858

Assets / Equity

ROE

-1.4%

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. INND's ROE of -1.4% is driven by Asset Turnover (0.004), 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 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$0.00

Median 1Y

$0.00

5th Pctile

$0.00

95th Pctile

$0.00

Ann. Volatility

1302.9%

25th–75th percentile 5th–95th percentile Median path Historical

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees

+26.3% YoY

Revenue / Employee

$6,921

Rev: $166,111

Profit / Employee

$-206,404

NI: $-4,953,692

SGA / Employee

$50,123

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	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q1'25	Q4'25	Q1'26	Current
ROE	1.4%	71.6%	-1.1%	21.8%	12.4%	-156.5%	16.2%	332.9%	-23.1%	37.0%	91.1%	21.7%	-1.1%	-65.5%	-41.7%	-31.5%	29.8%	15.9%	1.0%	-1.4%	-1.39%
ROA	-2.7%	-2.5%	2.9%	-40.8%	-24.9%	-3.6%	-4.5%	-3.9%	-3.5%	17.1%	27.0%	8.2%	-35.0%	-28.8%	-20.1%	-15.8%	11.5%	7.5%	0.5%	-0.7%	-0.75%
ROIC	39.6%	19.9%	81.1%	-3.4%	18.5%	-11.6%	-57.7%	0.8%	11.7%	2.4%	4.4%	-7.4%	-3.7%	3.6%	11.5%	10.6%	6.2%	5.8%	-1.1%	-0.4%	-0.40%
ROCE	66.3%	45.0%	-40.4%	12.2%	-0.8%	-3.7%	-1.2%	9.3%	32.8%	31.0%	38.6%	19.4%	-35.2%	-37.1%	-17.3%	-14.9%	18.5%	10.6%	0.3%	-0.4%	-0.42%
Gross Margin	88.0%	73.8%	-16.2%	-2.4%	-9.9%	18.4%	-1.1%	43.0%	37.1%	1.0%	7.3%	40.5%	11.3%	-2.9%	58.0%	67.4%	52.2%	-3.1%	1.5%	—	—
Operating Margin	-6.5%	-6.8%	-34.3%	-7.7%	-17.8%	-2.0%	-2.4%	39.1%	9.9%	-1.3%	-47.7%	3.1%	9.0%	-6.3%	40.6%	-2.6%	-48.3%	-13.5%	75.0%	—	—
Net Margin	-15.6%	-39.8%	-28.2%	9.8%	-5.2%	-88.4%	-7.2%	56.2%	55.8%	66.6%	-52.1%	-64.0%	-60.0%	26.9%	71.8%	3.1%	-64.3%	-13.5%	11.1%	—	—
EBITDA Margin	-4.6%	-27.2%	-34.3%	17.4%	5.7%	-1.9%	-5.8%	66.2%	74.2%	1.1%	-37.4%	-10.7%	-44.8%	22.8%	72.2%	3.5%	-46.6%	-13.5%	75.0%	—	—
FCF Margin	-3.3%	-3.2%	-15.8%	-6.1%	-13.9%	-2.9%	-3.7%	-83.1%	-83.6%	-42.8%	-22.4%	-26.4%	-15.7%	-1.0%	-1.4%	-6.2%	7.1%	9.0%	49.8%	-81.9%	-81.93%
OCF Margin	-3.3%	-3.2%	-15.7%	-6.1%	-13.9%	-2.2%	-3.3%	-77.3%	-74.5%	-34.7%	-13.4%	-13.3%	-1.2%	-98.2%	-1.5%	-6.8%	6.0%	9.0%	49.8%	-81.9%	-81.93%
ROE 3Y Avg	snapshot only																				-7.35%
ROA 3Y Avg	snapshot only																				-3.29%
ROIC 3Y Avg	snapshot only																				-5.27%
ROIC Economic	snapshot only																				-0.40%
Cash ROA	snapshot only																				-0.33%
Cash ROIC	snapshot only																				-0.52%
CROIC	snapshot only																				-0.52%
NOPAT Margin	snapshot only																				-63.74%
Pretax Margin	snapshot only																				-1.96%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				1.23%
SBC / Revenue	snapshot only																				0.00%

Valuation

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q1'25	Q4'25	Q1'26	Current
P/E Ratio	-0.11	-0.36	4019.80	-199.47	-196.29	-3.62	-2.58	-1.83	-8.66	28.45	12.14	9.08	-2.10	-0.97	-1.40	-1.40	0.64	0.08	0.96	-0.73	-0.030
P/S Ratio	3.10	13.11	4422.14	2423.33	1693.28	288.07	136.96	12.52	30.24	10.38	5.96	2.00	4.78	2.87	4.11	26.16	10.55	1.07	0.97	1.44	0.005
P/B Ratio	-0.11	-0.21	-71.28	-76.54	-51.87	18.07	-99.66	30.07	59.87	8.32	5.09	1.15	1.72	0.73	0.61	0.47	0.18	0.01	0.01	0.01	0.002
P/FCF	-0.93	-4.10	-280.07	-394.16	-121.91	-101.03	-36.78	-15.07	-36.18	-24.25	-26.60	-7.56	-30.54	-2.85	-2.93	-4.19	1.50	11.92	1.94	-1.75	-1.752
P/OCF	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.74	11.92	1.94	—	—
EV/EBITDA	-1.54	-2.01	204.05	-831.92	41912.09	-359.35	-57.79	88.40	73.82	18.64	9.33	4.47	-3.87	-1.71	-3.32	-3.06	1.16	0.67	25.30	-8.89	-8.894
EV/Revenue	19.49	46.05	4474.21	2456.95	1725.41	293.35	141.98	13.36	30.27	10.58	6.15	2.25	5.24	3.31	5.03	33.48	18.41	9.09	10.28	7.05	7.052
EV/EBIT	-1.24	-1.94	213.91	-849.56	7439.97	-364.18	-55.77	108.62	78.51	19.69	9.76	4.92	-3.67	-1.62	-3.11	-2.94	1.20	0.67	26.63	-8.74	-8.740
EV/FCF	-5.87	-14.41	-283.37	-399.63	-124.23	-102.88	-38.13	-16.08	-36.21	-24.72	-27.45	-8.51	-33.42	-3.29	-3.59	-5.37	2.61	101.38	20.65	-8.61	-8.607
Earnings Yield	-9.0%	-2.8%	0.0%	-0.5%	-0.5%	-27.6%	-38.7%	-54.6%	-11.5%	3.5%	8.2%	11.0%	-47.6%	-1.0%	-71.3%	-71.2%	1.6%	12.4%	1.0%	-1.4%	-1.37%
FCF Yield	-1.1%	-24.4%	-0.4%	-0.3%	-0.8%	-1.0%	-2.7%	-6.6%	-2.8%	-4.1%	-3.8%	-13.2%	-3.3%	-35.1%	-34.1%	-23.8%	66.9%	8.4%	51.5%	-57.1%	-57.07%
PEG Ratio	snapshot only																				0.000
EV/Gross Profit	snapshot only																				13.928
Shareholder Yield	snapshot only																				0.00%

Leverage & Solvency

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q1'25	Q4'25	Q1'26	Current
Current Ratio	0.00	0.00	0.13	0.22	0.27	0.09	0.15	0.70	1.16	0.80	0.77	0.84	0.58	0.58	0.69	0.68	0.63	1.03	1.07	1.07	1.075
Quick Ratio	0.00	0.00	0.12	0.17	0.21	0.02	0.09	0.53	1.00	0.36	0.38	0.58	0.33	0.33	0.36	0.31	0.29	0.48	0.48	0.48	0.481
Debt/Equity	-0.57	-0.53	-0.84	-1.08	-0.98	0.35	-3.80	2.04	0.30	0.16	0.17	0.15	0.16	0.11	0.14	0.13	0.14	0.08	0.08	0.04	0.037
Net Debt/Equity	—	—	—	—	—	0.33	—	2.01	0.05	0.16	0.16	0.14	0.16	0.11	0.14	0.13	0.14	0.08	0.08	0.04	0.037
Debt/Assets	1.97	3.25	1.20	0.99	0.84	0.13	0.26	0.28	0.08	0.09	0.09	0.08	0.06	0.04	0.06	0.06	0.06	0.05	0.05	0.02	0.022
Debt/EBITDA	-1.30	-1.44	2.37	-11.61	780.64	-6.78	-2.13	5.63	0.37	0.36	0.29	0.50	-0.34	-0.23	-0.61	-0.68	0.50	0.59	22.97	-7.11	-7.109
Net Debt/EBITDA	-1.30	-1.44	2.37	-11.38	780.64	-6.47	-2.04	5.54	0.07	0.35	0.29	0.50	-0.33	-0.23	-0.61	-0.67	0.49	0.59	22.93	-7.08	-7.084
Interest Coverage	-2.03	-2.30	1.90	-0.41	0.03	-0.89	-2.63	0.74	2.60	2.73	3.88	1.70	-1.55	-1.99	-1.11	-1.36	74.44	53.41	1.93	-5.87	-5.867
Equity Multiplier	-0.29	-0.16	-0.70	-1.09	-1.17	2.61	-14.56	7.20	3.50	1.90	1.94	1.89	2.85	2.76	2.22	2.12	2.35	1.68	1.68	1.64	1.639
Cash Ratio	snapshot only																				0.000
Debt Service Coverage	snapshot only																				-5.765
Cash to Debt	snapshot only																				0.003
FCF to Debt	snapshot only																				-0.145
Defensive Interval	snapshot only																				57912.1 days

Efficiency & Turnover

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q1'25	Q4'25	Q1'26	Current
Asset Turnover	0.10	0.07	0.03	0.03	0.03	0.05	0.08	0.57	1.00	0.47	0.55	0.37	0.15	0.10	0.07	0.01	0.01	0.01	0.01	0.00	0.004
Inventory Turnover	3.93	5.86	1.99	1.49	2.83	2.33	2.59	4.31	10.71	3.47	3.49	2.61	0.21	0.19	-0.04	-0.40	0.06	0.02	0.02	0.01	0.014
Receivables Turnover (trade)	1.71	5.22	0.19	0.24	0.16	14.88	0.88	2.05	3.69	8.95	6.00	1.78	0.78	0.78	0.58	0.06	0.05	0.04	0.04	0.04	0.036
Payables Turnover	0.29	0.04	0.12	0.17	0.43	0.18	0.23	1.23	2.55	0.98	0.79	0.79	0.05	0.06	-0.01	-0.14	0.02	0.01	0.01	0.01	0.007
DSO (trade)	214	70	1888	1500	2333	25	416	178	99	41	61	205	467	468	632	5679	6970	8554	8605	10193	10193.1 days
DIO	93	62	183	244	129	156	141	85	34	105	105	140	1731	1916	—	—	5847	16078	21006	26294	26293.7 days
DPO	1277	8379	3035	2089	852	1984	1565	297	143	372	464	464	6899	5897	—	—	19833	45899	48000	55823	55822.8 days
Cash Conversion Cycle (trade)	-970	-8247	-963	-344	1610	-1803	-1008	-34	-10	-226	-299	-119	-4701	-3512	—	—	-7016	-21266	-18389	-19336	-19336.0 days
Fixed Asset Turnover	snapshot only																				0.081
Operating Cycle	snapshot only																				58266.4 days
Cash Velocity	snapshot only																				50.839
Capital Intensity	snapshot only																				251.596

Growth (YoY)

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q1'25	Q4'25	Q1'26	Current
Revenue	-59.0%	-80.4%	-87.7%	-78.6%	-73.1%	3.2%	10.9%	68.2%	160.2%	21.0%	13.7%	43.6%	-65.2%	-75.8%	-83.9%	-97.2%	-94.8%	-94.2%	-92.6%	-56.8%	-56.78%
Net Income	-28.5%	33.3%	1.0%	86.1%	91.6%	-8.1%	-577.3%	-38.0%	-64.3%	1.1%	1.1%	1.0%	77.3%	-3.0%	-2.0%	-3.3%	1.4%	1.3%	1.0%	95.5%	95.45%
EPS	92.9%	93.7%	1.0%	91.9%	95.2%	-4.0%	-474.1%	-31.9%	-51.7%	1.1%	1.1%	1.0%	84.2%	-2.4%	-1.7%	-2.2%	1.3%	1.2%	1.0%	99.8%	99.81%
FCF	61.4%	82.2%	39.1%	58.4%	-12.5%	-2.7%	-1.8%	-8.4%	-8.7%	-2.3%	11.6%	54.3%	93.5%	43.2%	-0.5%	34.4%	3.3%	1.0%	1.0%	94.3%	94.32%
EBITDA	-5.5%	-14.7%	1.3%	92.0%	1.0%	85.1%	-2.3%	4.5%	1604.9%	16.3%	4.9%	3.8%	-2.1%	-1.8%	-1.4%	-1.6%	1.6%	1.4%	1.0%	96.9%	96.86%
Op. Income	39.5%	67.2%	69.6%	62.6%	48.6%	-75.2%	-1.9%	1.1%	2.1%	1.2%	1.3%	-18.0%	-1.7%	37.7%	2.0%	2.6%	2.4%	80.9%	-1.1%	-1.0%	-1.04%
OCF Growth	snapshot only																				94.78%
Asset Growth	snapshot only																				-7.86%
Equity Growth	snapshot only																				19.11%
Debt Growth	snapshot only																				-67.27%
Shares Change	snapshot only																				22.72%

Growth (CAGR)

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q1'25	Q4'25	Q1'26	Current
Revenue 3Y	-5.0%	-29.3%	-37.9%	-26.6%	-28.5%	28.8%	33.8%	1.3%	1.6%	1.6%	1.8%	1.8%	1.5%	1.8%	2.0%	40.3%	43.0%	-32.4%	-44.2%	-74.2%	-74.17%
Revenue 5Y	—	—	—	—	—	—	49.9%	94.6%	1.1%	1.0%	1.1%	1.1%	83.0%	62.6%	41.4%	-12.7%	-20.3%	-24.1%	-23.9%	-23.9%	-23.91%
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	9.4%	—	—	—	—
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	-28.0%	-18.1%	—	—	—	—	—	93.4%	1.2%	1.6%	1.9%	2.1%	3.2%	2.1%	—	—	—	—	—	-69.3%	-69.30%
Gross Profit 5Y	—	—	—	—	—	—	—	77.8%	99.7%	1.0%	1.5%	1.3%	1.2%	81.5%	64.3%	41.1%	—	-21.4%	-17.7%	-15.9%	-15.95%
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	25.6%	3.7%	38.8%	38.9%	27.8%	1.2%	76.7%	78.7%	82.6%	1.3%	1.3%	1.4%	1.4%	1.9%	1.1%	1.1%	1.2%	7.3%	17.8%	13.1%	13.11%
Assets 5Y	—	—	—	—	—	—	77.8%	75.7%	78.8%	88.8%	89.9%	90.7%	89.3%	69.1%	57.9%	55.0%	53.3%	62.2%	64.2%	64.5%	64.50%
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	24.3%	—	85.2%	85.20%
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-9.2%	—	-48.8%	-48.83%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q1'25	Q4'25	Q1'26	Current
Revenue Stability	0.04	0.03	0.08	0.12	0.15	0.03	0.34	0.40	0.39	0.41	0.43	0.68	0.33	0.27	0.21	0.12	0.02	0.01	0.01	0.01	0.015
Earnings Stability	0.98	0.53	0.09	0.10	0.05	0.58	0.47	0.47	0.45	0.07	0.04	0.07	0.22	0.01	0.00	0.00	0.00	0.07	0.06	0.05	0.053
Margin Stability	0.58	0.80	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	0.000
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	0.00	0.50	0.50	0.50	0.50	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	0.00	0.00	0.00	1.00	0.50	0.50	0.50	0.500
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	0.89	0.87	0.20	0.50	0.50	0.50	0.20	0.50	0.50	0.20	0.20	0.20	0.50	0.20	0.20	0.20	0.20	0.20	0.20	0.50	0.500
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ROE Trend	—	—	—	—	—	—	—	—	—	—	—	—	—	1.59	—	7.81	4.15	0.37	0.02	0.09	0.091
Gross Margin Trend	-0.27	0.16	-0.86	-1.66	-4.86	-0.94	-0.59	0.77	2.51	0.34	0.95	0.89	2.94	0.78	1.16	5.48	-0.75	-0.10	-0.20	-2.63	-2.629
FCF Margin Trend	0.93	0.81	-12.02	-2.71	-10.47	0.50	5.77	3.82	7.77	2.60	9.53	3.23	7.21	0.63	0.57	-5.69	7.55	0.81	1.31	2.43	2.432
Sustainable Growth Rate	—	—	—	—	—	—	—	—	—	37.0%	91.1%	21.7%	—	—	—	—	29.8%	15.9%	1.0%	—	—
Internal Growth Rate	—	—	3.0%	—	—	—	—	—	—	20.7%	37.0%	8.9%	—	—	—	—	13.0%	8.1%	0.5%	—	—

Cash Flow Quality

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q1'25	Q4'25	Q1'26	Current
OCF/Net Income	0.12	0.09	-14.31	0.50	1.61	0.03	0.06	0.11	0.21	-0.95	-0.27	-0.60	0.01	0.33	0.49	0.36	0.37	0.01	0.50	0.42	0.418
FCF/OCF	1.00	1.01	1.00	1.00	1.00	1.30	1.13	1.07	1.12	1.23	1.68	1.99	13.48	1.02	0.97	0.92	1.17	1.00	1.00	1.00	1.000
FCF/Net Income	snapshot only																				0.418
CapEx/Revenue	1.6%	4.4%	5.0%	1.7%	2.1%	66.4%	42.2%	5.8%	9.1%	8.1%	9.1%	13.1%	14.5%	2.4%	4.9%	54.7%	1.0%	0.0%	0.0%	0.0%	0.00%
CapEx/Depreciation	snapshot only																				0.000
Accruals Ratio	-2.33	-2.28	0.44	-0.20	0.15	-3.52	-4.21	-3.47	-2.74	0.33	0.34	0.13	-0.35	-0.19	-0.10	-0.10	0.07	0.07	0.00	-0.00	-0.004
Sloan Accruals	snapshot only																				0.133

Dividends & Buybacks

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q1'25	Q4'25	Q1'26	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%	—	—
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.0%	0.0%	0.0%	—	—
Total Payout Ratio	—	—	2.6%	—	—	—	—	—	—	0.0%	0.0%	0.0%	—	—	—	—	1.1%	0.0%	0.0%	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	25.3%	12.1%	0.1%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.2%	0.0%	0.0%	0.0%	1.8%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	25.3%	12.1%	0.1%	0.1%	0.0%	-0.2%	-0.4%	-0.7%	-0.1%	-0.2%	-0.3%	-8.6%	-26.7%	-55.6%	-55.2%	-50.9%	-9.1%	-1.4%	-14.9%	-4.2%	-4.22%
Total Shareholder Return	25.3%	12.1%	0.1%	0.1%	0.0%	-0.2%	-0.4%	-0.7%	-0.1%	-0.2%	-0.3%	-8.6%	-26.7%	-55.6%	-55.2%	-50.9%	-9.1%	-1.4%	-14.9%	-4.2%	-4.22%

DuPont Factors

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q1'25	Q4'25	Q1'26	Current
Tax Burden (NI/EBT)	1.30	1.22	0.09	1.41	1.19	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Interest Burden (EBT/EBIT)	1.36	1.26	0.56	2.98	-31.33	98.83	20.84	-55.59	-9.06	0.68	0.78	0.48	1.59	1.45	1.81	1.63	1.08	0.98	2.60	2.43	2.430
EBIT Margin	-15.72	-23.69	20.92	-2.89	0.23	-0.81	-2.55	0.12	0.39	0.54	0.63	0.46	-1.43	-2.04	-1.62	-11.40	15.35	13.54	0.39	-0.81	-0.807
Asset Turnover	0.10	0.07	0.03	0.03	0.03	0.05	0.08	0.57	1.00	0.47	0.55	0.37	0.15	0.10	0.07	0.01	0.01	0.01	0.01	0.00	0.004
Equity Multiplier	-0.51	-0.29	-0.40	-0.53	-0.50	43.31	-3.60	-85.15	6.63	2.16	3.37	2.65	3.08	2.27	2.08	2.00	2.59	2.12	1.92	1.86	1.858

Per Share

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q1'25	Q4'25	Q1'26	Current
EPS (Diluted TTM)	$-2.24	$-1.39	$0.01	$-0.20	$-0.11	$-6.91	$-6.97	$-6.55	$-5.66	$0.54	$0.76	$0.30	$-0.89	$-0.78	$-0.53	$-0.36	$0.25	$0.14	$0.00	$-0.00	$-0.00
Book Value/Share	$-2.32	$-2.38	$-0.83	$-0.52	$-0.41	$1.38	$-0.18	$0.40	$0.82	$1.86	$1.82	$2.39	$1.09	$1.03	$1.24	$1.06	$0.88	$1.04	$0.12	$0.05	$0.05
Tangible Book/Share	$-2.51	$-2.38	$-0.83	$-0.52	$-0.41	$-0.60	$-0.18	$0.40	$0.82	$1.86	$1.82	$2.39	$1.09	$-0.80	$-0.59	$-0.48	$-0.51	$-0.14	$-0.02	$-0.01	$-0.01
Revenue/Share	$0.08	$0.04	$0.01	$0.02	$0.01	$0.09	$0.13	$0.96	$1.62	$1.49	$1.55	$1.38	$0.39	$0.26	$0.18	$0.02	$0.02	$0.01	$0.00	$0.00	$0.00
FCF/Share	$-0.27	$-0.12	$-0.21	$-0.10	$-0.17	$-0.25	$-0.49	$-0.80	$-1.35	$-0.64	$-0.35	$-0.36	$-0.06	$-0.26	$-0.26	$-0.12	$0.11	$0.00	$0.00	$-0.00	$-0.00
OCF/Share	$-0.27	$-0.12	$-0.21	$-0.10	$-0.17	$-0.19	$-0.43	$-0.74	$-1.21	$-0.52	$-0.21	$-0.18	$-0.00	$-0.26	$-0.26	$-0.13	$0.09	$0.00	$0.00	$-0.00	$-0.00
Cash/Share	$0.00	$0.00	$0.00	$0.01	$0.00	$0.02	$0.03	$0.01	$0.20	$0.01	$0.01	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EBITDA/Share	$-1.02	$-0.88	$0.29	$-0.05	$0.00	$-0.07	$-0.32	$0.14	$0.66	$0.85	$1.02	$0.69	$-0.53	$-0.51	$-0.28	$-0.21	$0.24	$0.14	$0.00	$-0.00	$-0.00
Debt/Share	$1.32	$1.26	$0.70	$0.56	$0.40	$0.48	$0.69	$0.82	$0.24	$0.31	$0.30	$0.35	$0.18	$0.12	$0.17	$0.14	$0.12	$0.08	$0.01	$0.00	$0.00
Net Debt/Share	$1.32	$1.26	$0.70	$0.55	$0.40	$0.46	$0.66	$0.80	$0.04	$0.30	$0.30	$0.34	$0.18	$0.11	$0.17	$0.14	$0.12	$0.08	$0.01	$0.00	$0.00

Academic Models

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q1'25	Q4'25	Q1'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-0.782
Altman Z-Prime	snapshot only																				-1.765
Piotroski F-Score	2	3	4	4	3	3	5	5	5	6	6	6	4	2	3	3	4	4	6	4	4
Beneish M-Score	-17.96	-18.54	584.41	24.94	149.59	14.94	48.13	139.37	237.28	14.99	-8.37	-2.32	25.03	38.39	44.31	19.86	8.55	2.43	-2.34	—	—
Ohlson O-Score	snapshot only																				-6.144
Net-Net WC	snapshot only																				$-0.01
EVA	snapshot only																				$-2270303.93

Credit

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q1'25	Q4'25	Q1'26	Current
Credit Rating	snapshot only																				B-
Credit Score	13.04	12.72	20.00	20.00	20.00	33.76	13.00	9.25	62.57	58.22	57.55	32.72	17.95	18.16	18.30	18.05	62.36	46.67	20.52	20.05	20.051
Credit Grade	snapshot only																				16
Credit Trend	snapshot only																				2.004
Implied Spread (bps)	snapshot only																				900.000
Industry Credit Rank	snapshot only																				5
Sector Credit Rank	snapshot only																				10

INND OTC

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

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet