$23.34

-0.03 (-0.13%)

Weekly Expected Move ±1.9%

$23 $23 $24 $24 $25

NASDAQ · Financial Services · Banks - Regional · Tech Score Buy · Power 67 · $329.4M mcap · 12M float · 0.752% daily turnover · Short 59% of daily vol

Credit Risk of going bust: not rated, financial company (lending is its business) Bonds: none of note held by US funds details ▾

Not rated: lending and leverage are a financial company's business, which the model misreads.
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.

WEAK EDGE

40.3 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 6.1% · 5Y Avg: 7.1%

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. JMSB shows a Weak competitive edge (40.3/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Efficient Scale. ROIC of 6.1% 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

$24

Avg Target

$24

High

Based on 1 analyst ratings (12 mo)

Analyst Recommendations

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

Rating Summary

ConsensusBuy

Avg Target$24.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-04-14	Raymond James	Steve Moss	Initiated	$24	—	+15.2%	$20.84

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. JMSB receives an overall rating of B+. Strongest factors: DCF (4/5).

Rating Change History

Date	From	To
2026-10-08	A-	B+
2026-10-06	B+	A-
2026-10-05	A-	B+
2026-10-01	B	A-
2026-09-24	B+	B
2026-08-31	B	B+
2026-08-14	B+	B
2026-08-03	B	B+
2026-07-30	B+	B
2026-07-25	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.

★ ★ ★ ★ ★ 57 Grade A+

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. JMSB scores highest in Earnings Quality (92/100) and lowest in Balance Sheet (29/100). An overall grade of A+ places JMSB among the highest-quality companies in its peer group.

Risk & Quality Signals

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

Altman-B Score

2.23

Grey Zone

Piotroski F-Score

8/9

✓ ✓ ✓ ✓ ✗ ✓ ✓ ✓ ✓

Beneish M-Score

-2.48

Unlikely Manipulator

Ohlson O-Score

-4.63

Bankruptcy prob: 1.0%

Low Risk

Credit Rating

BBB-

Score: 53.3/100

Trend: Deteriorating

Earnings Quality

100/100

OCF/NI: 1.16x

Accruals: -0.2%

The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. JMSB scores 2.23, placing it in the Grey Zone (safe > 3.0, distress < 1.5). 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. JMSB scores 8/9, signaling strong financial health across all three dimensions. 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. JMSB's score of -2.48 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. JMSB's implied 1.0% 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. JMSB receives an estimated rating of BBB- (score: 53.3/100), 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). JMSB'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

13.49x

PEG

0.46x

P/S

2.76x

P/B

1.20x

P/FCF

11.09x

P/OCF

11.01x

EV/EBITDA

13.38x

EV/Revenue

3.61x

EV/EBIT

13.79x

EV/FCF

15.36x

Earnings Yield

7.84%

FCF Yield

9.02%

Shareholder Yield

3.56%

Graham Number

$27.29

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 13.5x earnings, JMSB trades at a reasonable valuation. An earnings yield of 7.8% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $27.29 per share, suggesting a potential 17% 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

0.773

NI / EBT

Interest Burden

1.009

EBT / EBIT

EBIT Margin

0.262

EBIT / Rev

Asset Turnover

0.051

Rev / Assets

Equity Multiplier

8.875

Assets / Equity

ROE

9.2%

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. JMSB's ROE of 9.2% is driven by financial leverage (equity multiplier: 8.88x). 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

15.00%

Fair P/E

38.50x

Intrinsic Value

$65.79

Price/Value

0.33x

Margin of Safety

66.87%

Premium

-66.87%

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 JMSB's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. JMSB trades at a -67% premium to its adjusted intrinsic value of $65.79, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 13.5x.

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

$23.34

Median 1Y

$22.92

5th Pctile

$12.41

95th Pctile

$42.39

Ann. Volatility

39.2%

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
Christopher W. Bergstrom, President & Chief Executive Officer	$800,000	$200,017	$1,593,287
Kent D. Carstater, Senior Executive Vice President – Chief Financial Officer	$380,000	$65,002	$700,157
Andrew J. Peden, Senior Executive Vice President – Chief Banking Officer	$375,000	$50,015	$696,396

CEO Pay Ratio

9:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $1,593,287

Avg Employee Cost (SGA/emp): $170,710

Employees: 138

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

138

+6.2% YoY

Revenue / Employee

$835,732

Rev: $115,331,000

Profit / Employee

$153,862

NI: $21,233,000

SGA / Employee

$170,710

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	Q4'25	Q1'26	Q2'26	Current
ROE	11.1%	11.8%	12.9%	14.3%	14.8%	15.4%	15.1%	14.3%	12.7%	4.2%	2.3%	1.3%	1.1%	7.3%	7.2%	7.3%	7.7%	8.1%	8.5%	9.2%	9.17%
ROA	1.1%	1.1%	1.3%	1.3%	1.4%	1.4%	1.4%	1.3%	1.2%	0.4%	0.2%	0.1%	0.1%	0.7%	0.8%	0.8%	0.8%	0.9%	1.0%	1.0%	1.03%
ROIC	9.6%	9.6%	-28.7%	-12.3%	-13.3%	-14.8%	-21.0%	-15.8%	-13.1%	-7.9%	73.7%	-6.3%	-3.8%	2.8%	9.0%	18.8%	11.4%	9.3%	16.7%	6.1%	6.10%
ROCE	0.7%	1.1%	12.1%	13.4%	13.7%	16.1%	15.8%	14.7%	10.9%	4.0%	2.5%	1.5%	1.3%	6.4%	6.4%	6.5%	6.9%	2.3%	7.7%	1.3%	1.31%
Gross Margin	88.3%	88.0%	89.3%	90.9%	88.6%	83.8%	74.3%	65.8%	53.9%	-42.4%	49.3%	48.1%	47.3%	46.0%	49.7%	51.9%	52.5%	53.2%	56.8%	59.4%	59.37%
Operating Margin	40.7%	46.5%	49.3%	47.3%	49.5%	47.0%	43.7%	33.5%	22.8%	-1.2%	21.6%	19.5%	18.4%	18.4%	21.6%	22.2%	23.2%	26.2%	26.0%	28.9%	28.95%
Net Margin	31.9%	36.8%	39.3%	38.1%	40.1%	37.1%	33.8%	26.2%	17.9%	-1.1%	16.5%	15.2%	14.3%	14.6%	16.9%	17.3%	18.0%	20.0%	21.0%	22.5%	22.50%
EBITDA Margin	44.0%	49.6%	52.0%	49.8%	52.0%	49.2%	45.5%	35.3%	24.4%	-1.2%	23.2%	21.0%	19.9%	19.7%	23.2%	23.6%	24.0%	27.4%	27.3%	28.9%	28.95%
FCF Margin	37.5%	40.4%	42.2%	42.9%	44.8%	42.9%	38.5%	32.4%	27.9%	24.2%	20.3%	13.3%	19.1%	15.1%	14.9%	20.7%	18.1%	22.9%	25.6%	23.5%	23.50%
OCF Margin	38.3%	41.0%	42.7%	43.3%	45.0%	43.2%	38.7%	33.0%	28.5%	24.8%	21.0%	13.6%	19.5%	15.4%	15.4%	21.4%	18.9%	23.6%	26.0%	23.7%	23.65%
ROE 3Y Avg	snapshot only																				5.71%
ROE 5Y Avg	snapshot only																				8.92%
ROA 3Y Avg	snapshot only																				0.64%
ROIC 3Y Avg	snapshot only																				3.69%
ROIC Economic	snapshot only																				6.03%
Cash ROA	snapshot only																				1.16%
Cash ROIC	snapshot only																				7.13%
CROIC	snapshot only																				7.08%
NOPAT Margin	snapshot only																				20.24%
Pretax Margin	snapshot only																				26.41%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				22.67%
SBC / Revenue	snapshot only																				0.36%

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	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	11.52	10.55	10.32	10.39	10.20	10.68	12.27	9.64	10.19	27.53	59.99	80.57	98.49	16.43	16.42	13.06	13.93	13.72	13.06	12.76	13.491
P/S Ratio	3.66	3.42	3.47	3.80	3.94	4.12	4.55	3.27	2.90	2.94	3.61	2.75	2.66	2.49	2.50	2.06	2.32	2.48	2.50	2.61	2.758
P/B Ratio	1.22	1.19	1.26	1.42	1.47	1.64	1.83	1.33	1.26	1.11	1.35	1.05	1.04	1.14	1.14	0.92	1.04	1.06	1.07	1.13	1.205
P/FCF	9.77	8.46	8.21	8.85	8.79	9.59	11.83	10.10	10.37	12.15	17.80	20.74	13.87	16.44	16.75	9.94	12.83	10.83	9.76	11.09	11.087
P/OCF	9.58	8.34	8.13	8.76	8.74	9.54	11.77	9.93	10.18	11.86	17.19	20.26	13.65	16.09	16.29	9.63	12.31	10.52	9.59	11.01	11.014
EV/EBITDA	18.60	11.76	-0.99	-3.76	-3.23	-1.95	0.62	-2.98	-4.12	-6.15	8.22	-5.18	-9.09	1.71	9.51	3.01	6.83	8.47	5.04	13.38	13.381
EV/Revenue	4.41	4.11	-0.45	-1.84	-1.64	-0.99	0.30	-1.34	-1.58	-1.07	0.93	-0.41	-0.63	0.36	1.99	0.65	1.54	2.08	1.29	3.61	3.610
EV/EBIT	20.10	12.64	-1.06	-4.00	-3.41	-2.05	0.65	-3.12	-4.33	-6.99	9.98	-6.80	-12.39	1.84	10.24	3.23	7.23	8.92	5.28	13.79	13.794
EV/FCF	11.77	10.17	-1.07	-4.29	-3.67	-2.31	0.79	-4.14	-5.64	-4.42	4.58	-3.07	-3.28	2.36	13.35	3.14	8.53	9.10	5.05	15.36	15.361
Earnings Yield	8.7%	9.5%	9.7%	9.6%	9.8%	9.4%	8.1%	10.4%	9.8%	3.6%	1.7%	1.2%	1.0%	6.1%	6.1%	7.7%	7.2%	7.3%	7.7%	7.8%	7.84%
FCF Yield	10.2%	11.8%	12.2%	11.3%	11.4%	10.4%	8.5%	9.9%	9.6%	8.2%	5.6%	4.8%	7.2%	6.1%	6.0%	10.1%	7.8%	9.2%	10.2%	9.0%	9.02%
PEG Ratio	snapshot only																				0.464
Price/Tangible Book	snapshot only																				1.125
EV/OCF	snapshot only																				15.259
EV/Gross Profit	snapshot only																				6.499
Acquirers Multiple	snapshot only																				13.794
Shareholder Yield	snapshot only																				3.56%
Graham Number	snapshot only																				$27.29

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	Q4'25	Q1'26	Q2'26	Current
Current Ratio	—	—	0.19	0.24	0.24	0.22	0.20	0.21	0.22	0.19	0.14	0.17	0.18	0.17	0.08	0.13	0.10	0.12	0.12	0.31	0.312
Quick Ratio	—	—	0.19	0.24	0.24	0.22	0.20	0.21	0.22	0.19	0.14	0.17	0.18	0.17	0.08	0.13	0.10	0.12	0.12	0.31	0.312
Debt/Equity	0.25	0.24	0.23	0.23	0.26	0.14	0.26	0.13	0.13	0.13	0.17	0.12	0.12	0.35	0.35	0.34	0.40	0.34	0.32	0.46	0.457
Net Debt/Equity	0.25	0.24	-1.43	-2.11	-2.08	-2.04	-1.71	-1.87	-1.94	-1.51	-1.00	-1.21	-1.28	-0.97	-0.23	-0.63	-0.35	-0.17	-0.52	0.43	0.434
Debt/Assets	0.02	0.02	0.02	0.02	0.02	0.01	0.02	0.01	0.01	0.01	0.02	0.01	0.01	0.04	0.04	0.04	0.05	0.04	0.04	0.05	0.052
Debt/EBITDA	3.16	1.97	1.39	1.27	1.37	0.70	1.31	0.73	0.81	2.01	4.04	4.10	4.60	3.64	3.66	3.54	3.98	3.23	2.90	3.93	3.926
Net Debt/EBITDA	3.16	1.97	-8.62	-11.53	-10.97	-10.08	-8.68	-10.24	-11.71	-23.03	-23.70	-40.20	-47.56	-10.17	-2.42	-6.52	-3.44	-1.61	-4.69	3.72	3.723
Interest Coverage	3.09	3.52	3.93	4.66	4.85	4.18	2.94	1.85	1.11	0.30	0.16	0.09	0.08	0.36	0.37	0.40	0.44	0.50	0.54	0.60	0.605
Equity Multiplier	10.58	10.36	10.31	10.98	11.16	11.40	11.03	10.65	10.80	10.42	9.75	9.60	9.64	9.35	9.06	8.98	8.94	8.78	8.77	8.78	8.775
Cash Ratio	snapshot only																				0.162
Debt Service Coverage	snapshot only																				0.624
Cash to Debt	snapshot only																				0.052
FCF to Debt	snapshot only																				0.222
Defensive Interval	snapshot only																				131.2 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	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.051
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	—	—	14.80	35.27	34.78	34.02	16.38	18.24	19.75	15.87	14.75	15.07	16.13	19.61	18.57	18.27	18.85	40.31	19.03	19.86	19.860
Payables Turnover	—	—	13.16	34.86	18.61	30.02	14.72	27.88	18.27	24.27	16.82	27.15	17.62	23.72	16.89	22.98	17.98	47.66	24.31	50.72	50.722
DSO	0	0	25	10	10	11	22	20	18	23	25	24	23	19	20	20	19	9	19	18	18.4 days
DIO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DPO	0	0	28	10	20	12	25	13	20	15	22	13	21	15	22	16	20	8	15	7	7.2 days
Cash Conversion Cycle	0	0	-3	-0	-9	-1	-3	7	-1	8	3	11	2	3	-2	4	-1	1	4	11	11.2 days
Cash Velocity	snapshot only																				18.232
Capital Intensity	snapshot only																				20.316

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	Q4'25	Q1'26	Q2'26	Current
Revenue	27.8%	36.9%	45.2%	30.6%	19.4%	15.1%	13.1%	16.7%	22.8%	2.7%	0.1%	-0.1%	-3.5%	34.3%	31.0%	25.6%	23.7%	2.4%	2.1%	5.1%	5.09%
Net Income	17.4%	24.9%	37.4%	46.9%	44.8%	37.1%	24.9%	8.5%	-9.5%	-71.6%	-83.8%	-89.9%	-90.9%	90.2%	2.3%	4.8%	6.6%	22.3%	28.1%	36.2%	36.17%
EPS	15.4%	22.7%	35.7%	45.0%	42.6%	34.9%	22.7%	7.2%	-9.8%	-71.5%	-83.8%	-90.0%	-90.9%	88.4%	2.3%	4.8%	6.6%	22.9%	29.0%	37.3%	37.28%
FCF	43.6%	55.5%	63.1%	39.0%	42.5%	22.4%	3.1%	-11.8%	-23.3%	-42.1%	-47.3%	-59.1%	-33.9%	-16.1%	-3.5%	96.1%	17.0%	55.0%	75.0%	19.2%	19.24%
EBITDA	—	—	—	4.4%	1.6%	67.0%	21.7%	7.7%	-7.7%	-64.7%	-76.9%	-82.6%	-82.6%	61.3%	1.4%	2.5%	3.1%	20.3%	24.9%	31.2%	31.20%
Op. Income	2.6%	4.2%	6.7%	20.1%	25.8%	27.1%	24.2%	9.2%	-7.4%	-67.4%	-80.1%	-86.1%	-86.6%	70.5%	1.7%	3.2%	4.2%	23.0%	28.4%	36.6%	36.55%
OCF Growth	snapshot only																				16.29%
Asset Growth	snapshot only																				5.67%
Equity Growth	snapshot only																				8.18%
Debt Growth	snapshot only																				45.71%
Shares Change	snapshot only																				-0.81%
Dividend Growth	snapshot only																				93.25%

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	Q4'25	Q1'26	Q2'26	Current
Revenue 3Y	6.1%	7.6%	8.7%	10.3%	12.0%	15.3%	20.6%	21.6%	23.3%	17.4%	18.0%	15.1%	12.3%	16.7%	14.0%	13.6%	13.6%	12.2%	10.2%	9.7%	9.67%
Revenue 5Y	—	—	—	45.6%	26.4%	16.8%	11.2%	11.3%	11.9%	8.1%	7.7%	9.4%	10.7%	16.2%	18.1%	17.7%	17.5%	17.3%	17.1%	15.0%	14.99%
EPS 3Y	25.8%	29.3%	26.8%	29.3%	29.5%	27.6%	24.4%	20.5%	14.1%	-22.2%	-35.4%	-46.2%	-51.1%	-10.2%	-13.1%	-14.7%	-14.4%	-12.9%	-11.6%	-7.4%	-7.36%
EPS 5Y	—	—	—	60.9%	40.4%	30.5%	27.6%	24.6%	20.7%	-3.6%	-16.5%	-25.3%	-29.2%	2.2%	0.6%	0.3%	0.7%	1.8%	2.8%	4.3%	4.32%
Net Income 3Y	26.8%	30.3%	27.9%	30.8%	31.1%	29.1%	25.9%	21.9%	15.5%	-21.3%	-34.7%	-45.7%	-50.7%	-9.5%	-12.4%	-14.2%	-14.1%	-12.9%	-11.7%	-7.4%	-7.43%
Net Income 5Y	—	—	—	62.1%	41.8%	31.7%	28.8%	25.7%	21.7%	-2.9%	-15.8%	-24.6%	-28.5%	3.1%	1.5%	1.1%	1.5%	2.5%	3.4%	4.8%	4.80%
EBITDA 3Y	-2.1%	15.9%	31.0%	49.4%	75.2%	1.2%	—	—	—	—	—	0.1%	-25.6%	-1.6%	-11.9%	-13.5%	-13.3%	-11.8%	-11.2%	-7.6%	-7.61%
EBITDA 5Y	—	—	—	58.4%	37.9%	27.8%	20.9%	19.5%	17.3%	-1.7%	-8.8%	-9.0%	-2.9%	43.4%	—	—	—	—	—	35.4%	35.38%
Gross Profit 3Y	10.9%	12.3%	13.7%	15.1%	14.5%	14.1%	13.8%	11.7%	8.9%	-5.4%	-9.4%	-12.4%	-14.8%	-4.5%	-5.9%	-7.2%	-6.3%	-5.9%	-5.1%	-1.8%	-1.84%
Gross Profit 5Y	—	—	—	47.8%	28.5%	19.0%	12.2%	11.0%	9.2%	0.2%	-2.4%	-4.2%	-4.9%	2.1%	1.9%	1.9%	2.3%	2.9%	3.3%	4.0%	4.00%
Op. Income 3Y	21.9%	24.9%	28.1%	26.5%	22.9%	18.1%	14.3%	11.3%	6.1%	-24.4%	-35.8%	-43.3%	-46.1%	-10.9%	-12.1%	-13.8%	-13.4%	-11.9%	-11.2%	-7.1%	-7.09%
Op. Income 5Y	—	—	—	56.4%	36.4%	26.5%	19.8%	18.4%	16.1%	-4.2%	-12.3%	-21.0%	-25.4%	-1.8%	-4.0%	-4.1%	-3.5%	-2.0%	-1.5%	1.0%	1.01%
FCF 3Y	25.1%	30.1%	35.3%	36.4%	38.5%	38.3%	31.9%	22.9%	16.2%	3.3%	-3.9%	-20.5%	-10.3%	-15.9%	-19.4%	-10.9%	-16.0%	-9.0%	-3.8%	-1.5%	-1.50%
FCF 5Y	—	—	—	63.9%	44.2%	33.0%	23.4%	19.4%	16.4%	9.3%	6.1%	-1.8%	6.1%	5.1%	3.1%	8.3%	3.9%	7.5%	8.4%	3.2%	3.23%
OCF 3Y	23.5%	28.2%	32.8%	33.5%	35.1%	34.6%	29.3%	21.7%	15.8%	3.6%	-3.4%	-20.3%	-10.4%	-15.7%	-18.9%	-10.3%	-15.0%	-8.3%	-3.4%	-1.8%	-1.83%
OCF 5Y	—	—	—	62.7%	43.0%	31.9%	22.2%	18.5%	15.5%	8.5%	5.4%	-2.7%	4.8%	3.8%	2.4%	8.0%	4.2%	7.8%	8.4%	3.1%	3.07%
Assets 3Y	18.9%	16.6%	15.5%	16.4%	15.7%	15.1%	14.1%	13.2%	9.5%	7.3%	6.0%	3.9%	3.2%	2.8%	1.3%	0.3%	-0.7%	0.4%	0.1%	0.7%	0.70%
Assets 5Y	—	—	—	15.8%	15.7%	14.9%	14.9%	13.8%	14.0%	11.7%	10.0%	9.6%	8.7%	8.5%	7.2%	7.0%	4.7%	4.6%	4.5%	3.6%	3.62%
Equity 3Y	13.1%	13.6%	13.6%	11.6%	10.8%	8.7%	9.5%	8.9%	7.5%	6.7%	7.3%	7.5%	6.4%	6.3%	5.8%	7.3%	6.9%	9.5%	8.0%	7.4%	7.41%
Book Value 3Y	12.2%	12.7%	12.7%	10.4%	9.4%	7.4%	8.2%	7.7%	6.2%	5.6%	6.2%	6.5%	5.6%	5.5%	4.9%	6.7%	6.6%	9.4%	8.0%	7.5%	7.49%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	6.0%	6.2%	16.0%	24.3%	24.31%

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	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	0.34	0.36	0.33	0.85	0.93	0.91	0.70	0.76	0.77	0.75	0.70	0.85	0.90	0.91	0.93	0.95	0.94	0.95	0.94	0.96	0.956
Earnings Stability	0.99	0.99	0.97	0.96	0.97	0.96	0.97	0.96	0.91	0.09	0.01	0.00	0.01	0.00	0.03	0.05	0.08	0.04	0.04	0.03	0.033
Margin Stability	0.89	0.89	0.86	0.91	0.92	0.92	0.89	0.89	0.86	0.78	0.74	0.73	0.71	0.71	0.66	0.64	0.63	0.64	0.63	0.66	0.662
Rev. Growth Consistency	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	1.00	1.00	0.50	0.50	1.00	1.00	1.00	1.000
Earn. Growth Consistency	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	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.000
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	0.93	0.90	0.85	0.81	0.82	0.85	0.90	0.97	0.96	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.91	0.89	0.86	0.855
Earnings Smoothness	0.84	0.78	0.68	0.62	0.63	0.69	0.78	0.92	0.90	0.00	0.00	0.00	0.00	0.38	0.00	0.00	0.00	0.80	0.75	0.69	0.694
ROE Trend	0.01	0.02	0.02	0.04	0.04	0.05	0.04	0.02	-0.00	-0.09	-0.11	-0.12	-0.12	-0.03	-0.02	-0.01	0.01	0.02	0.04	0.05	0.047
Gross Margin Trend	-0.03	-0.09	-0.15	-0.07	-0.05	-0.05	-0.09	-0.13	-0.20	-0.35	-0.39	-0.43	-0.40	-0.23	-0.17	-0.10	-0.04	0.02	0.07	0.11	0.109
FCF Margin Trend	0.09	0.10	0.09	0.07	0.09	0.05	-0.01	-0.09	-0.13	-0.17	-0.20	-0.24	-0.17	-0.18	-0.14	-0.02	-0.05	0.03	0.08	0.07	0.065
Sustainable Growth Rate	11.1%	11.8%	12.9%	14.3%	14.8%	15.4%	15.1%	14.3%	12.7%	4.2%	2.3%	1.3%	-0.5%	5.7%	5.7%	5.8%	6.0%	6.4%	6.4%	6.6%	6.58%
Internal Growth Rate	1.1%	1.2%	1.3%	1.3%	1.4%	1.4%	1.4%	1.3%	1.2%	0.4%	0.2%	0.1%	—	0.6%	0.6%	0.6%	0.6%	0.7%	0.7%	0.7%	0.75%

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	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	1.20	1.27	1.27	1.19	1.17	1.12	1.04	0.97	1.00	2.32	3.49	3.98	7.21	1.02	1.01	1.36	1.13	1.30	1.36	1.16	1.158
FCF/OCF	0.98	0.98	0.99	0.99	0.99	0.99	1.00	0.98	0.98	0.98	0.97	0.98	0.98	0.98	0.97	0.97	0.96	0.97	0.98	0.99	0.993
FCF/Net Income	snapshot only																				1.151
OCF/EBITDA	snapshot only																				0.877
CapEx/Revenue	0.7%	0.6%	0.5%	0.5%	0.3%	0.3%	0.2%	0.5%	0.5%	0.6%	0.7%	0.3%	0.3%	0.3%	0.4%	0.7%	0.8%	0.7%	0.5%	0.2%	0.16%
CapEx/Depreciation	snapshot only																				0.195
Accruals Ratio	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	0.00	-0.00	-0.01	-0.01	-0.00	-0.01	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.002
Sloan Accruals	snapshot only																				0.704
Cash Flow Adequacy	snapshot only																				3.991
Earnings Quality Score	snapshot only																				1.000

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	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%	1.5%	1.3%	1.3%	1.5%	1.6%	1.5%	1.9%	2.2%	1.20%
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	$0.25	$0.25	$0.25	$0.25	$0.30	$0.30	$0.39	$0.48	$0.28
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%	1.4%	21.1%	20.8%	20.1%	22.6%	20.7%	25.3%	28.3%	28.25%
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%	20.2%	21.1%	21.2%	15.3%	20.8%	16.4%	18.9%	24.6%	24.56%
Total Payout Ratio	0.6%	0.5%	0.6%	0.6%	0.5%	0.5%	0.0%	0.0%	0.0%	0.0%	0.1%	0.3%	1.5%	21.5%	21.2%	20.8%	29.9%	31.3%	44.4%	45.5%	45.47%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	0	0	0	0	1	1	1	1	0
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.22	0.22	0.58	0.94	0.939
Buyback Yield	0.1%	0.0%	0.1%	0.1%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.1%	0.5%	0.8%	1.5%	1.3%	1.35%
Net Buyback Yield	-0.4%	-0.3%	0.0%	-0.6%	-0.6%	-0.7%	-0.6%	-0.3%	-0.3%	-0.1%	-0.1%	0.0%	0.0%	0.0%	0.0%	0.1%	0.5%	0.8%	1.5%	1.3%	1.35%
Total Shareholder Return	-0.4%	-0.3%	0.0%	-0.6%	-0.6%	-0.7%	-0.6%	-0.3%	-0.3%	-0.1%	-0.1%	0.0%	1.5%	1.3%	1.3%	1.6%	2.1%	2.3%	3.4%	3.6%	3.56%

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	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	0.79	0.79	0.79	0.79	0.80	0.80	0.79	0.79	0.78	0.70	0.65	0.57	0.53	0.78	0.78	0.78	0.78	0.77	0.77	0.77	0.773
Interest Burden (EBT/EBIT)	1.84	1.27	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	1.00	1.01	1.01	1.009
EBIT Margin	0.22	0.32	0.43	0.46	0.48	0.48	0.47	0.43	0.36	0.15	0.09	0.06	0.05	0.19	0.19	0.20	0.21	0.23	0.24	0.26	0.262
Asset Turnover	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.051
Equity Multiplier	10.41	10.32	10.23	10.82	10.88	10.88	10.68	10.81	10.97	10.89	10.37	10.11	10.20	9.86	9.40	9.28	9.28	9.06	8.91	8.88	8.875

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	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$1.49	$1.64	$1.83	$2.01	$2.12	$2.21	$2.25	$2.15	$1.91	$0.63	$0.36	$0.22	$0.17	$1.19	$1.20	$1.24	$1.33	$1.46	$1.55	$1.71	$1.71
Book Value/Share	$14.08	$14.57	$15.02	$14.64	$14.73	$14.33	$15.06	$15.60	$15.48	$15.67	$16.25	$16.54	$16.57	$17.10	$17.34	$17.76	$17.84	$18.78	$18.98	$19.37	$19.31
Tangible Book/Share	$14.08	$14.57	$15.02	$14.64	$14.73	$14.33	$15.06	$15.60	$15.48	$15.67	$16.25	$16.54	$16.57	$17.10	$17.34	$17.76	$17.83	$18.78	$18.98	$19.37	$19.37
Revenue/Share	$4.68	$5.05	$5.46	$5.49	$5.50	$5.72	$6.07	$6.33	$6.72	$5.89	$6.07	$6.31	$6.46	$7.83	$7.90	$7.90	$7.98	$8.06	$8.13	$8.37	$8.46
FCF/Share	$1.75	$2.04	$2.31	$2.35	$2.46	$2.46	$2.34	$2.05	$1.88	$1.43	$1.23	$0.84	$1.24	$1.18	$1.18	$1.64	$1.44	$1.84	$2.08	$1.97	$1.53
OCF/Share	$1.79	$2.07	$2.33	$2.38	$2.48	$2.47	$2.35	$2.09	$1.91	$1.46	$1.27	$0.86	$1.26	$1.21	$1.21	$1.69	$1.51	$1.90	$2.12	$1.98	$1.53
Cash/Share	$0.00	$0.00	$24.86	$34.34	$34.51	$31.28	$29.66	$31.33	$32.16	$25.69	$19.02	$21.98	$23.26	$22.64	$10.07	$17.16	$13.40	$9.60	$15.83	$0.46	$0.46
EBITDA/Share	$1.11	$1.76	$2.48	$2.68	$2.80	$2.90	$2.97	$2.86	$2.57	$1.03	$0.69	$0.50	$0.45	$1.64	$1.66	$1.71	$1.80	$1.98	$2.08	$2.26	$2.26
Debt/Share	$3.50	$3.48	$3.45	$3.41	$3.84	$2.04	$3.89	$2.10	$2.08	$2.07	$2.77	$2.04	$2.05	$5.97	$6.06	$6.03	$7.18	$6.40	$6.05	$8.86	$8.86
Net Debt/Share	$3.50	$3.48	$-21.41	$-30.93	$-30.67	$-29.24	$-25.77	$-29.23	$-30.08	$-23.62	$-16.25	$-19.95	$-21.21	$-16.67	$-4.01	$-11.12	$-6.21	$-3.20	$-9.78	$8.40	$8.40

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	Q4'25	Q1'26	Q2'26	Current
Altman-B Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.232
Altman Z-Prime	snapshot only																				0.418
Piotroski F-Score	6	6	7	7	7	6	6	5	5	5	5	4	3	6	6	6	6	7	8	8	8
Beneish M-Score	-1.96	-2.02	-2.28	-2.58	-2.47	-2.32	-2.18	-1.98	-1.93	-3.18	-2.12	-2.12	-2.24	-2.15	-2.47	-2.60	-2.56	-3.41	-2.66	-2.48	-2.479
Ohlson O-Score	snapshot only																				-4.634
Net-Net WC	snapshot only																				$-149.81
EVA	snapshot only																				$-15314835.28

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	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only																				BBB-
Credit Score	63.01	69.69	79.75	80.69	81.77	84.11	84.34	82.75	81.63	60.48	54.60	54.64	59.81	54.64	49.55	56.58	57.87	53.17	71.46	53.31	53.314
Credit Grade	snapshot only																				10
Credit Trend	snapshot only																				-3.265
Implied Spread (bps)	snapshot only																				350.000
Industry Credit Rank	snapshot only																				42
Sector Credit Rank	snapshot only																				38

JMSB 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