$5.20

+0.07 (+1.36%)

Weekly Expected Move ±5.9%

$4 $5 $5 $5 $5

NYSE · Industrials · Construction · Alpha Radar Neutral · Power 47 · $709.2M mcap · 130M float · 1.38% daily turnover · Short 54% of daily vol

Edge Score

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

WEAK EDGE

50.9 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 7.0% · 5Y Avg: 9.6%

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. JBI shows a Weak competitive edge (50.9/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Efficient Scale. ROIC of 7.0% 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

Low

Avg Target

High

Based on 1 analyst since May 12, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 4Hold: 4Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$7.50

Analysts2

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-05-13	UBS	John Lovallo	Initiated	$6	—	+21.0%	$4.96
2026-03-06	Credit Suisse	—	Initiated	$9	—	+65.1%	$5.45
2024-11-04	Jefferies	Philip Ng	$12	$8	-4	+6.5%	$7.04
2024-10-30	KeyBanc	Jeffrey Hammond	Initiated	$11	—	+51.9%	$7.24
2024-09-10	Jefferies	Philip Ng	$20	$12	-8	+29.1%	$9.29
2024-04-14	Jefferies	Philip Ng	Initiated	$20	—	+41.9%	$14.09

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.

May 22, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. JBI receives an overall rating of A. Strongest factors: DCF (5/5), ROA (4/5), D/E (4/5), P/B (4/5).

Rating Change History

Date	From	To
2026-05-12	A-	A
2026-04-30	B+	A-
2026-04-13	A-	B+
2026-04-02	B+	A-
2026-03-13	B	B+
2026-03-11	B+	B
2026-03-09	A-	B+
2026-03-04	B-	A-
2026-02-24	B	B-
2026-01-14	B+	B

InsiderStreet Scorecard

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

★ ★ ★ ★ ★ 43 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. JBI scores highest in Earnings Quality (72/100) and lowest in Profitability (23/100). 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

2.17

Grey Zone

Piotroski F-Score

6/9

✓ ✓ ✗ ✓ ✓ ✓ ✓ ✗ ✗

Beneish M-Score

-2.86

Unlikely Manipulator

Ohlson O-Score

-7.14

Bankruptcy prob: 0.1%

Low Risk

Credit Rating

Score: 71.2/100

Trend: Improving

Earnings Quality

75/100

OCF/NI: 2.92x

Accruals: -6.4%

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. JBI scores 2.17, placing it in the Grey Zone (safe > 2.99, distress < 1.81). Financial distress is possible and warrants monitoring. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. JBI 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. JBI's score of -2.86 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. JBI's implied 0.1% 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. JBI receives an estimated rating of A (score: 71.2/100), with a improving trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). JBI's score of 75/100 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

16.65x

PEG

-1.46x

P/S

0.79x

P/B

1.28x

P/FCF

6.54x

P/OCF

5.41x

EV/EBITDA

6.48x

EV/Revenue

1.24x

EV/EBIT

10.73x

EV/FCF

10.64x

Earnings Yield

6.33%

FCF Yield

15.29%

Shareholder Yield

3.87%

Graham Number

$5.38

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 16.7x earnings, JBI trades at a reasonable valuation. An earnings yield of 6.3% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $5.38 per share, suggesting a potential 3% margin of safety at the current price.

DuPont Decomposition (5-Factor)

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

Tax Burden

0.680

NI / EBT

Interest Burden

0.613

EBT / EBIT

EBIT Margin

0.116

EBIT / Rev

Asset Turnover

0.688

Rev / Assets

Equity Multiplier

2.388

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. JBI's ROE of 7.9% is driven by Asset Turnover (0.688), 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.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

$2.65

Price/Value

1.86x

Margin of Safety

-85.94%

Premium

85.94%

Assessment

Overvalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with JBI's realized 0.0% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. JBI trades at a 86% premium to its adjusted intrinsic value of $2.65, 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 16.7x.

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 1613 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$5.20

Median 1Y

$4.29

5th Pctile

$2.13

95th Pctile

$8.69

Ann. Volatility

43.4%

Analyst Target

$7.50

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

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
Ramey Jackson Chief Executive Officer	$895,000	$2,490,985	$4,198,985
Anselm Wong Financial Vice President and Chief Financial Officer	$551,000	$713,895	$1,645,912
Elliot Kahler Counsel Counsel & Corporate Secretary	$455,000	$522,990	$1,233,165
Morgan Hodges Executive Vice President	$443,569	$288,885	$1,033,214
Vic Nettie President, Vice President, Corporate Operations	$404,700	$332,994	$1,021,926

CEO Pay Ratio

Insufficient data for pay ratio.

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

2,243

+19.1% YoY

Revenue / Employee

—

Profit / Employee

—

SGA / Employee

—

Avg labor cost proxy

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
ROE	21.8%	19.4%	21.4%	23.8%	35.8%	44.1%	33.5%	35.4%	39.8%	41.2%	30.3%	31.4%	29.3%	23.6%	13.6%	9.7%	8.4%	9.1%	9.9%	7.9%	7.92%
ROA	8.0%	7.1%	4.4%	4.9%	7.3%	9.0%	9.0%	9.5%	10.7%	11.1%	10.4%	10.7%	10.0%	8.1%	5.3%	3.8%	3.3%	3.5%	4.1%	3.3%	3.32%
ROIC	11.6%	10.3%	8.3%	8.3%	10.8%	12.8%	13.7%	14.9%	16.7%	17.6%	18.0%	18.3%	17.3%	14.5%	10.1%	7.7%	6.7%	6.7%	8.1%	7.0%	6.99%
ROCE	11.0%	10.6%	8.5%	9.7%	12.9%	15.7%	16.8%	18.2%	20.4%	21.3%	20.7%	21.0%	19.8%	16.7%	12.9%	10.3%	9.1%	9.4%	9.8%	8.7%	8.74%
Gross Margin	34.0%	33.1%	32.5%	33.4%	33.9%	36.8%	38.5%	39.7%	43.0%	42.5%	43.4%	43.4%	43.9%	39.6%	37.8%	38.9%	40.9%	39.1%	32.2%	33.8%	33.77%
Operating Margin	6.4%	13.4%	13.4%	15.3%	16.1%	20.5%	21.0%	20.2%	23.8%	23.7%	24.2%	21.8%	20.8%	11.6%	5.5%	12.0%	15.8%	13.4%	10.7%	5.9%	5.88%
Net Margin	-1.0%	8.3%	6.5%	8.6%	9.2%	12.3%	11.7%	10.3%	13.7%	13.2%	13.5%	12.1%	11.1%	5.1%	0.1%	5.1%	9.1%	6.9%	3.1%	0.1%	0.09%
EBITDA Margin	9.6%	19.4%	15.8%	19.2%	19.8%	24.2%	26.3%	24.1%	27.3%	26.8%	28.1%	25.9%	24.7%	16.5%	12.6%	17.5%	20.8%	18.9%	30.7%	5.9%	5.88%
FCF Margin	14.4%	10.0%	7.3%	6.5%	5.8%	6.8%	7.8%	9.8%	12.1%	14.6%	18.4%	16.5%	15.1%	15.2%	13.9%	16.5%	19.0%	15.8%	12.9%	11.6%	11.65%
OCF Margin	15.4%	12.6%	10.0%	9.0%	8.1%	8.0%	8.7%	10.9%	13.3%	15.9%	20.2%	18.1%	17.0%	17.2%	16.0%	18.9%	21.6%	18.7%	15.8%	14.1%	14.09%
ROE 3Y Avg	snapshot only																				14.77%
ROE 5Y Avg	snapshot only																				18.57%
ROA 3Y Avg	snapshot only																				5.86%
ROIC 3Y Avg	snapshot only																				6.85%
ROIC Economic	snapshot only																				5.94%
Cash ROA	snapshot only																				9.68%
Cash ROIC	snapshot only																				12.62%
CROIC	snapshot only																				10.43%
NOPAT Margin	snapshot only																				7.80%
Pretax Margin	snapshot only																				7.08%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				26.24%
SBC / Revenue	snapshot only																				1.36%

Valuation

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
P/E Ratio	38.61	41.78	31.15	26.43	18.35	14.51	12.99	12.70	12.21	11.85	14.14	15.85	14.12	14.01	14.77	19.94	26.26	29.73	17.22	15.80	16.655
P/S Ratio	3.06	2.75	1.82	1.56	1.49	1.34	1.37	1.39	1.47	1.45	1.80	2.08	1.77	1.49	1.08	1.09	1.27	1.57	1.05	0.76	0.791
P/B Ratio	13.40	12.95	5.09	4.81	5.01	4.88	3.73	3.86	4.17	4.19	3.69	4.28	3.56	2.85	2.00	1.94	2.21	2.69	1.62	1.19	1.285
P/FCF	21.30	27.52	24.82	24.02	25.86	19.83	17.54	14.20	12.14	9.96	9.79	12.65	11.68	9.77	7.76	6.63	6.69	9.97	8.13	6.54	6.540
P/OCF	19.84	21.81	18.23	17.41	18.39	16.81	15.79	12.69	11.02	9.12	8.92	11.50	10.39	8.66	6.75	5.80	5.90	8.41	6.64	5.41	5.406
EV/EBITDA	20.73	20.48	17.06	14.83	12.28	10.39	8.83	8.44	8.10	7.80	8.51	9.42	8.49	8.27	7.96	9.16	10.91	12.29	6.94	6.48	6.483
EV/Revenue	4.00	3.62	2.76	2.41	2.28	2.07	1.99	2.00	2.07	2.04	2.26	2.54	2.24	1.98	1.60	1.64	1.83	2.14	1.53	1.24	1.240
EV/EBIT	28.82	29.18	24.87	20.86	16.18	13.06	10.86	10.25	9.65	9.28	9.94	10.99	10.05	10.08	10.29	12.60	15.54	17.38	11.67	10.73	10.727
EV/FCF	27.84	36.25	37.65	37.16	39.42	30.51	25.50	20.43	17.07	13.98	12.32	15.47	14.81	13.04	11.53	9.96	9.64	13.57	11.88	10.64	10.644
Earnings Yield	2.6%	2.4%	3.2%	3.8%	5.4%	6.9%	7.7%	7.9%	8.2%	8.4%	7.1%	6.3%	7.1%	7.1%	6.8%	5.0%	3.8%	3.4%	5.8%	6.3%	6.33%
FCF Yield	4.7%	3.6%	4.0%	4.2%	3.9%	5.0%	5.7%	7.0%	8.2%	10.0%	10.2%	7.9%	8.6%	10.2%	12.9%	15.1%	14.9%	10.0%	12.3%	15.3%	15.29%
EV/OCF	snapshot only																				8.799
EV/Gross Profit	snapshot only																				3.399
Acquirers Multiple	snapshot only																				10.810
Shareholder Yield	snapshot only																				3.87%
Graham Number	snapshot only																				$5.38

Leverage & Solvency

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Current Ratio	1.77	1.77	1.53	1.53	1.53	1.53	2.38	2.38	2.38	2.38	2.66	2.66	2.66	2.66	2.82	2.82	2.82	2.82	3.54	3.54	3.536
Quick Ratio	1.50	1.50	1.12	1.12	1.12	1.12	1.94	1.94	1.94	1.94	2.38	2.38	2.38	2.38	2.43	2.43	2.43	2.43	3.04	3.04	3.044
Debt/Equity	4.43	4.43	2.68	2.68	2.68	2.68	1.90	1.90	1.90	1.90	1.28	1.28	1.28	1.28	1.26	1.26	1.26	1.26	1.09	1.09	1.088
Net Debt/Equity	4.11	4.11	2.63	2.63	2.63	2.63	1.69	1.69	1.69	1.69	0.95	0.95	0.95	0.95	0.97	0.97	0.97	0.97	0.75	0.75	0.748
Debt/Assets	0.71	0.71	0.64	0.64	0.64	0.64	0.56	0.56	0.56	0.56	0.49	0.49	0.49	0.49	0.50	0.50	0.50	0.50	0.48	0.48	0.477
Debt/EBITDA	5.25	5.32	5.92	5.34	4.30	3.70	3.10	2.89	2.63	2.52	2.35	2.31	2.42	2.79	3.37	3.96	4.33	4.22	3.19	3.63	3.634
Net Debt/EBITDA	4.87	4.93	5.81	5.24	4.22	3.64	2.76	2.57	2.34	2.24	1.75	1.72	1.79	2.07	2.60	3.06	3.34	3.26	2.20	2.50	2.500
Interest Coverage	2.60	2.59	2.53	2.85	3.63	4.03	4.45	4.12	4.13	4.05	4.05	4.24	4.12	3.65	3.02	2.64	2.55	2.83	3.15	5.60	5.600
Equity Multiplier	6.20	6.20	4.18	4.18	4.18	4.18	3.39	3.39	3.39	3.39	2.60	2.60	2.60	2.60	2.51	2.51	2.51	2.51	2.28	2.28	2.279
Cash Ratio	snapshot only																				1.630
Debt Service Coverage	snapshot only																				9.265
Cash to Debt	snapshot only																				0.312
FCF to Debt	snapshot only																				0.168
Defensive Interval	snapshot only																				537.3 days

Efficiency & Turnover

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Asset Turnover	1.01	1.09	0.75	0.83	0.90	0.98	0.85	0.87	0.89	0.90	0.81	0.82	0.80	0.76	0.73	0.69	0.68	0.67	0.68	0.69	0.688
Inventory Turnover	14.69	16.11	12.18	13.49	14.68	15.66	10.53	10.52	10.37	10.29	10.62	10.49	10.23	9.85	11.13	10.83	10.74	10.63	9.84	10.18	10.179
Receivables Turnover	7.74	8.34	8.22	9.06	9.87	10.68	7.76	7.93	8.10	8.24	6.47	6.49	6.35	6.05	6.21	5.92	5.79	5.72	6.50	6.59	6.591
Payables Turnover	26.15	28.68	11.76	13.02	14.17	15.11	12.21	12.19	12.01	11.92	11.00	10.86	10.60	10.20	9.96	9.68	9.60	9.51	11.64	12.04	12.040
DSO	47	44	44	40	37	34	47	46	45	44	56	56	57	60	59	62	63	64	56	55	55.4 days
DIO	25	23	30	27	25	23	35	35	35	35	34	35	36	37	33	34	34	34	37	36	35.9 days
DPO	14	13	31	28	26	24	30	30	30	31	33	34	34	36	37	38	38	38	31	30	30.3 days
Cash Conversion Cycle	58	54	43	39	36	33	52	51	50	49	58	57	59	62	55	58	59	60	62	61	60.9 days
Fixed Asset Turnover	snapshot only																				6.421
Operating Cycle	snapshot only																				91.2 days
Cash Velocity	snapshot only																				4.611
Capital Intensity	snapshot only																				1.456

Growth (YoY)

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Revenue	3.5%	1.4%	75.8%	42.7%	46.2%	47.0%	35.9%	26.0%	18.3%	11.0%	4.6%	2.6%	-1.7%	-7.9%	-9.6%	-14.0%	-14.1%	-10.8%	-8.3%	-2.5%	-2.54%
Net Income	3.9%	42.1%	-4.4%	-19.4%	50.0%	1.1%	1.5%	1.3%	74.7%	47.2%	26.1%	23.2%	2.3%	-20.3%	-48.1%	-64.0%	-66.7%	-55.6%	-23.6%	-14.5%	-14.46%
EPS	3.9%	35.7%	19.6%	-25.1%	41.4%	1.0%	82.4%	1.3%	74.7%	46.9%	25.9%	23.0%	2.5%	-18.8%	-46.1%	-62.3%	-65.2%	-54.0%	-22.4%	-13.5%	-13.53%
FCF	3.8%	51.6%	-17.1%	-40.0%	-41.3%	-0.4%	45.1%	89.9%	1.5%	1.4%	1.5%	72.6%	22.9%	-4.0%	-31.7%	-13.7%	8.1%	-7.6%	-14.9%	-31.2%	-31.23%
EBITDA	3.2%	76.5%	21.7%	2.9%	40.3%	65.2%	89.9%	83.5%	62.6%	46.1%	23.1%	17.0%	1.8%	-15.6%	-31.6%	-42.9%	-45.3%	-35.3%	0.6%	3.9%	3.88%
Op. Income	3.4%	71.8%	24.1%	4.6%	47.1%	87.9%	1.0%	97.0%	72.7%	49.9%	31.1%	23.1%	4.3%	-17.8%	-40.3%	-53.5%	-57.6%	-47.6%	-21.6%	-11.7%	-11.68%
OCF Growth	snapshot only																				-27.29%
Asset Growth	snapshot only																				0.28%
Equity Growth	snapshot only																				10.35%
Debt Growth	snapshot only																				-4.70%
Shares Change	snapshot only																				-1.07%

Growth (CAGR)

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Revenue 3Y	—	—	—	—	—	—	—	—	97.7%	57.3%	35.7%	22.6%	19.3%	14.5%	8.7%	3.6%	-0.0%	-3.0%	-4.6%	-4.9%	-4.89%
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	45.5%	26.2%	15.7%	9.1%	9.11%
EPS 3Y	—	—	—	—	—	—	—	—	1.3%	58.8%	40.1%	29.1%	36.3%	33.9%	7.4%	2.7%	-14.6%	-18.1%	-19.2%	-26.3%	-26.26%
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	34.0%	8.4%	2.8%	-6.9%	-6.85%
Net Income 3Y	—	—	—	—	—	—	—	—	1.3%	62.9%	43.6%	32.4%	38.9%	34.3%	17.1%	1.2%	-15.9%	-19.5%	-20.6%	-27.6%	-27.62%
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	34.4%	8.9%	3.3%	-6.5%	-6.53%
EBITDA 3Y	—	—	—	—	—	—	—	—	1.1%	62.1%	41.7%	30.3%	32.4%	26.8%	16.9%	7.1%	-3.3%	-7.2%	-5.4%	-11.4%	-11.44%
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	39.8%	18.4%	14.4%	5.6%	5.58%
Gross Profit 3Y	—	—	—	—	—	—	—	—	1.1%	63.7%	41.4%	29.4%	26.6%	22.2%	16.5%	10.4%	5.7%	1.4%	-2.9%	-5.6%	-5.57%
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	49.0%	28.1%	16.0%	9.0%	9.01%
Op. Income 3Y	—	—	—	—	—	—	—	—	1.2%	69.1%	48.9%	36.4%	38.4%	32.3%	16.7%	4.1%	-8.6%	-13.6%	-15.0%	-20.3%	-20.33%
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	37.9%	15.8%	9.1%	0.8%	0.83%
FCF 3Y	—	—	—	—	—	—	—	—	91.0%	53.4%	43.5%	25.3%	21.3%	31.8%	34.6%	41.4%	48.7%	28.5%	12.7%	0.8%	0.80%
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	56.1%	26.2%	11.5%	3.1%	3.14%
OCF 3Y	—	—	—	—	—	—	—	—	91.2%	54.5%	44.9%	26.2%	23.2%	27.0%	27.2%	32.9%	38.4%	28.7%	16.3%	3.5%	3.47%
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	57.0%	28.9%	14.6%	5.6%	5.60%
Assets 3Y	—	—	—	—	—	—	—	—	53.9%	53.9%	15.6%	15.6%	15.6%	15.6%	5.1%	5.1%	5.1%	5.1%	0.9%	0.9%	0.89%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	30.2%	30.2%	8.4%	8.4%	8.36%
Equity 3Y	—	—	—	—	—	—	—	—	6.8%	6.8%	54.5%	54.5%	54.5%	54.5%	24.6%	24.6%	24.6%	24.6%	15.1%	15.1%	15.12%
Book Value 3Y	—	—	—	—	—	—	—	—	4.7%	4.1%	50.7%	50.7%	51.6%	54.0%	14.2%	26.5%	26.5%	26.7%	17.2%	17.3%	17.28%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Revenue Stability	—	—	—	—	0.98	1.00	1.00	1.00	0.95	0.95	0.92	0.91	0.82	0.61	0.40	0.12	0.63	0.53	0.43	0.31	0.309
Earnings Stability	—	—	—	—	0.98	0.90	0.73	0.59	0.98	0.96	0.88	0.82	0.95	0.78	0.31	0.07	0.27	0.17	0.04	0.01	0.005
Margin Stability	—	—	—	—	0.96	0.97	0.95	0.94	0.93	0.92	0.90	0.89	0.89	0.89	0.89	0.89	0.90	0.91	0.93	0.93	0.927
Rev. Growth Consistency	0.50	0.50	0.50	0.50	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	0.00	0.000
Earn. Growth Consistency	0.50	0.50	0.00	0.00	1.00	1.00	0.50	0.50	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
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	—	—	—	—	0.80	0.50	0.50	0.50	0.50	0.81	0.90	0.91	0.99	0.92	0.81	0.50	0.50	0.50	0.91	0.94	0.942
Earnings Smoothness	0.00	0.65	0.95	0.78	0.60	0.30	0.16	0.20	0.46	0.62	0.77	0.79	0.98	0.77	0.37	0.06	0.00	0.23	0.73	0.84	0.844
ROE Trend	—	—	—	—	0.08	0.13	0.04	-0.00	0.03	0.03	0.04	0.03	-0.06	-0.14	-0.14	-0.19	-0.21	-0.19	-0.10	-0.11	-0.108
Gross Margin Trend	—	—	—	—	-0.02	-0.01	0.00	0.02	0.05	0.06	0.08	0.08	0.07	0.05	0.02	-0.00	-0.02	-0.03	-0.04	-0.05	-0.051
FCF Margin Trend	—	—	—	—	-0.08	-0.06	-0.04	-0.01	0.02	0.06	0.11	0.08	0.06	0.05	0.01	0.03	0.05	0.01	-0.03	-0.05	-0.048
Sustainable Growth Rate	-1.7%	11.9%	19.4%	21.9%	35.8%	44.1%	33.5%	35.4%	39.8%	41.2%	30.3%	31.4%	29.3%	23.6%	13.6%	9.7%	8.4%	9.1%	9.9%	7.9%	7.92%
Internal Growth Rate	—	4.6%	4.1%	4.7%	7.9%	9.9%	9.9%	10.5%	12.0%	12.5%	11.6%	12.0%	11.1%	8.8%	5.6%	4.0%	3.4%	3.7%	4.3%	3.4%	3.43%

Cash Flow Quality

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
OCF/Net Income	1.95	1.92	1.71	1.52	1.00	0.86	0.82	1.00	1.11	1.30	1.58	1.38	1.36	1.62	2.19	3.44	4.45	3.53	2.59	2.92	2.924
FCF/OCF	0.93	0.79	0.73	0.72	0.71	0.85	0.90	0.89	0.91	0.92	0.91	0.91	0.89	0.89	0.87	0.87	0.88	0.84	0.82	0.83	0.827
FCF/Net Income	snapshot only																				2.417
OCF/EBITDA	snapshot only																				0.737
CapEx/Revenue	1.1%	2.6%	2.6%	2.5%	2.3%	1.2%	0.9%	1.2%	1.2%	1.3%	1.8%	1.6%	1.9%	2.0%	2.1%	2.4%	2.6%	2.9%	2.9%	2.4%	2.44%
CapEx/Depreciation	snapshot only																				0.323
Accruals Ratio	-0.08	-0.07	-0.03	-0.03	0.00	0.01	0.02	-0.00	-0.01	-0.03	-0.06	-0.04	-0.04	-0.05	-0.06	-0.09	-0.11	-0.09	-0.07	-0.06	-0.064
Sloan Accruals	snapshot only																				-0.011
Cash Flow Adequacy	snapshot only																				5.767
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Dividend Yield	2.8%	0.9%	0.3%	0.3%	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	$0.38	$0.12	$0.04	$0.03	$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	1.1%	38.9%	9.5%	8.4%	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	59.6%	25.6%	7.6%	7.6%	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	1.1%	38.9%	9.5%	8.4%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	10.9%	19.2%	66.4%	1.1%	1.4%	1.6%	52.1%	29.6%	61.1%	61.11%
Div. Increase Streak	1	0	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	967.90	-0.52	-0.91	-0.91	-1.00	-1.00	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.7%	1.4%	4.7%	7.6%	6.8%	6.0%	1.8%	1.7%	3.9%	3.87%
Net Buyback Yield	0.0%	-0.0%	-0.0%	-0.0%	-0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.7%	1.4%	4.7%	7.6%	6.8%	6.0%	1.8%	1.7%	3.9%	3.87%
Total Shareholder Return	2.8%	0.9%	0.3%	0.3%	-0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.7%	1.4%	4.7%	7.6%	6.8%	6.0%	1.8%	1.7%	3.9%	3.87%

DuPont Factors

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Tax Burden (NI/EBT)	0.93	0.86	0.87	0.79	0.80	0.78	0.74	0.74	0.74	0.74	0.74	0.74	0.74	0.74	0.70	0.68	0.68	0.66	0.70	0.68	0.680
Interest Burden (EBT/EBIT)	0.62	0.61	0.60	0.65	0.72	0.75	0.78	0.76	0.76	0.75	0.75	0.76	0.76	0.73	0.67	0.62	0.61	0.65	0.66	0.61	0.613
EBIT Margin	0.14	0.12	0.11	0.12	0.14	0.16	0.18	0.20	0.21	0.22	0.23	0.23	0.22	0.20	0.16	0.13	0.12	0.12	0.13	0.12	0.116
Asset Turnover	1.01	1.09	0.75	0.83	0.90	0.98	0.85	0.87	0.89	0.90	0.81	0.82	0.80	0.76	0.73	0.69	0.68	0.67	0.68	0.69	0.688
Equity Multiplier	2.72	2.72	4.88	4.88	4.88	4.88	3.72	3.72	3.72	3.72	2.93	2.93	2.93	2.93	2.55	2.55	2.55	2.55	2.39	2.39	2.388

Per Share

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
EPS (Diluted TTM)	$0.35	$0.31	$0.40	$0.33	$0.50	$0.61	$0.73	$0.78	$0.87	$0.90	$0.92	$0.95	$0.89	$0.73	$0.50	$0.36	$0.31	$0.34	$0.39	$0.31	$0.31
Book Value/Share	$1.02	$0.99	$2.46	$1.83	$1.83	$1.83	$2.56	$2.56	$2.56	$2.55	$3.53	$3.53	$3.55	$3.60	$3.67	$3.70	$3.70	$3.72	$4.11	$4.13	$4.05
Tangible Book/Share	$-3.84	$-3.72	$-4.93	$-3.66	$-3.66	$-3.66	$-2.70	$-2.71	$-2.71	$-2.70	$-1.53	$-1.53	$-1.53	$-1.55	$-1.68	$-1.70	$-1.70	$-1.71	$-1.09	$-1.10	$-1.10
Revenue/Share	$4.45	$4.64	$6.88	$5.63	$6.14	$6.65	$6.94	$7.10	$7.25	$7.36	$7.25	$7.27	$7.15	$6.91	$6.81	$6.56	$6.42	$6.37	$6.35	$6.46	$6.48
FCF/Share	$0.64	$0.46	$0.50	$0.37	$0.35	$0.45	$0.54	$0.69	$0.88	$1.07	$1.33	$1.20	$1.08	$1.05	$0.95	$1.08	$1.22	$1.00	$0.82	$0.75	$0.75
OCF/Share	$0.69	$0.59	$0.69	$0.50	$0.50	$0.53	$0.60	$0.78	$0.97	$1.17	$1.46	$1.32	$1.22	$1.19	$1.09	$1.24	$1.39	$1.19	$1.00	$0.91	$0.91
Cash/Share	$0.33	$0.32	$0.12	$0.09	$0.09	$0.09	$0.53	$0.53	$0.53	$0.53	$1.17	$1.17	$1.17	$1.19	$1.06	$1.06	$1.07	$1.07	$1.40	$1.40	$0.81
EBITDA/Share	$0.86	$0.82	$1.11	$0.92	$1.14	$1.32	$1.57	$1.68	$1.85	$1.93	$1.93	$1.96	$1.89	$1.66	$1.37	$1.18	$1.08	$1.11	$1.40	$1.24	$1.24
Debt/Share	$4.51	$4.37	$6.59	$4.89	$4.89	$4.89	$4.86	$4.86	$4.86	$4.85	$4.54	$4.54	$4.56	$4.62	$4.62	$4.66	$4.66	$4.69	$4.47	$4.49	$4.49
Net Debt/Share	$4.18	$4.05	$6.47	$4.80	$4.80	$4.80	$4.32	$4.33	$4.33	$4.32	$3.37	$3.37	$3.38	$3.43	$3.57	$3.60	$3.60	$3.62	$3.08	$3.09	$3.09

Per Employee

Metric	Q2'21	Current
Employee Count	snapshot only	2,243
Revenue/Employee	snapshot only	$399643.33
Income/Employee	snapshot only	$19259.92
EBITDA/Employee	snapshot only	$76415.51
FCF/Employee	snapshot only	$46544.81
Assets/Employee	snapshot only	$581810.08
Market Cap/Employee	snapshot only	$304400.06

Academic Models

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.170
Altman Z-Prime	snapshot only																				3.927
Piotroski F-Score	7	5	6	5	5	6	7	9	8	8	8	7	7	6	5	5	5	5	6	6	6
Beneish M-Score	-2.57	-2.41	-1.93	-2.03	-1.91	-1.95	-2.10	-2.19	-2.26	-2.32	-2.70	-2.61	-2.55	-2.56	-3.05	-3.17	-3.26	-3.15	-2.86	-2.86	-2.863
Ohlson O-Score	snapshot only																				-7.142
Net-Net WC	snapshot only																				$-2.24
EVA	snapshot only																				$-30163622.05

Credit

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Credit Rating	snapshot only																				A
Credit Score	44.02	43.30	39.18	39.74	43.50	45.51	55.05	57.33	57.26	58.28	66.18	69.81	67.38	62.31	57.38	54.77	52.82	58.22	59.63	71.20	71.200
Credit Grade	snapshot only																				6
Credit Trend	snapshot only																				16.433
Implied Spread (bps)	snapshot only																				150.000
Industry Credit Rank	snapshot only																				100
Sector Credit Rank	snapshot only																				50

JBI 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