$20.57

+0.69 (+3.47%)

Weekly Expected Move ±11.0%

$15 $17 $19 $21 $23

NASDAQ · Consumer Cyclical · Travel Services · Alpha Radar Buy · Power 63 · $1.1B mcap · 39M float · 1.93% daily turnover · Short 41% 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

42.9 / 100

NoneWeakNarrowWide

Primary source: Switching Costs · ROIC: 19.4%

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. LIND shows a Weak competitive edge (42.9/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Switching Costs. ROIC of 19.4% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

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

$20

Avg Target

$20

High

Based on 2 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 12Hold: 1Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$20.50

Analysts2

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-01-12	Stifel Nicolaus	Steven Wieczynski	$18	$23	+5	+52.9%	$15.04
2025-08-05	Stifel Nicolaus	—	$16	$18	+2	+32.1%	$13.63
2025-05-23	Craig-Hallum	Eric Des Lauriers	Initiated	$16	—	+57.0%	$10.19
2024-06-12	Stifel Nicolaus	Steven Wieczynski	Initiated	$16	—	+112.2%	$7.54
2024-05-01	B.Riley Financial	Eric Wold	Initiated	$13	—	+75.7%	$7.40
2024-04-02	Deutsche Bank	Chris Woronka	Initiated	$10	—	+10.9%	$9.02
2022-04-22	Oppenheimer	—	Initiated	$20	—	+26.2%	$15.85

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

Rating Change History

Date	From	To
2026-01-03	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.

★ ★ ★ ★ ★ 35 Grade D

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. LIND scores highest in Growth (70/100) and lowest in Safety (15/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

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

Altman Z-Score

0.77

Distress Zone

Piotroski F-Score

6/9

✗ ✓ ✓ ✓ ✓ ✓ ✗ ✗ ✓

Beneish M-Score

-2.90

Unlikely Manipulator

Ohlson O-Score

-4.13

Bankruptcy prob: 1.6%

Low Risk

Credit Rating

CCC

Score: 17.5/100

Trend: Stable

Earnings Quality

—

OCF/NI: -5.10x

Accruals: -16.0%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. LIND scores 0.77, 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. LIND 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. LIND's score of -2.90 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. LIND's implied 1.6% 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. LIND receives an estimated rating of CCC (score: 17.5/100), with a stable 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

-50.83x

PEG

0.28x

P/S

1.41x

P/B

-6.52x

P/FCF

12.72x

P/OCF

8.50x

EV/EBITDA

15.67x

EV/Revenue

1.83x

EV/EBIT

52.41x

EV/FCF

17.62x

Earnings Yield

-2.31%

FCF Yield

7.86%

Shareholder Yield

0.10%

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. LIND 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

1.482

NI / EBT

Interest Burden

-0.589

EBT / EBIT

EBIT Margin

0.035

EBIT / Rev

Asset Turnover

0.861

Rev / Assets

Equity Multiplier

-4.933

Assets / Equity

ROE

13.0%

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. LIND's ROE of 13.0% is driven by Asset Turnover (0.861), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.48 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.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

Assessment

Overvalued

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

$20.57

Median 1Y

$16.63

5th Pctile

$5.18

95th Pctile

$53.22

Ann. Volatility

71.6%

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
Ms. Leahy Chief Executive Officer	$600,000	$3,974,160	$6,291,465
Mr. Bressler Founder and Chief Executive Officer, Natural Habitat, Inc.	$200,000	$49,993	$2,043,972
Mr. Goldberg Financial ancial Officer	$475,000	$474,995	$1,432,549
Mr. Byus III Chief Expedition Officer	$276,726	$360,492	$942,116
Mr. Brodsky Commercial ef Commercial Officer	$388,933	$463,500	$874,353

CEO Pay Ratio

40:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $6,291,465

Avg Employee Cost (SGA/emp): $157,866

Employees: 1,550

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

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

Employees

1,550

+19.2% YoY

Revenue / Employee

$497,432

Rev: $771,019,000

Profit / Employee

$-19,175

NI: $-29,721,000

SGA / Employee

$157,866

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	-1.0%	-1.0%	-1.9%	-2.1%	-2.0%	-1.7%	2.1%	1.3%	1.2%	93.1%	34.4%	37.9%	38.0%	25.3%	19.1%	16.0%	6.1%	19.1%	15.8%	13.0%	12.96%
ROA	-19.2%	-18.8%	-15.0%	-16.1%	-15.3%	-13.3%	-13.8%	-8.5%	-8.0%	-6.2%	-5.6%	-6.2%	-6.2%	-4.1%	-3.7%	-3.0%	-1.2%	-3.7%	-3.2%	-2.6%	-2.63%
ROIC	-22.5%	-20.8%	-21.7%	-22.3%	-19.7%	-15.1%	-14.5%	-3.8%	-1.3%	2.1%	2.7%	1.5%	1.6%	3.8%	6.3%	7.2%	10.9%	12.8%	17.5%	19.4%	19.39%
ROCE	-19.4%	-17.5%	-18.0%	-18.4%	-16.2%	-12.6%	-14.5%	-4.1%	-2.3%	1.2%	1.4%	0.4%	1.2%	3.1%	4.3%	5.0%	7.8%	4.4%	4.5%	5.4%	5.39%
Gross Margin	-27.0%	29.3%	21.9%	14.6%	31.3%	39.5%	36.3%	49.8%	37.8%	45.7%	38.5%	45.0%	32.4%	49.3%	45.3%	48.3%	45.6%	42.0%	14.1%	40.2%	40.19%
Operating Margin	-2.1%	-27.4%	-45.0%	-50.5%	-21.2%	4.0%	-13.0%	8.7%	-6.8%	11.6%	-11.0%	5.1%	-6.0%	14.3%	-5.1%	5.9%	2.6%	15.0%	-3.0%	7.5%	7.51%
Net Margin	-2.3%	-37.7%	-40.2%	-61.5%	-31.6%	-6.0%	-27.3%	0.4%	-19.6%	3.2%	-21.9%	-2.6%	-18.1%	10.9%	-16.9%	0.6%	-5.1%	0.5%	-12.9%	3.1%	3.12%
EBITDA Margin	-1.6%	-8.4%	-7.2%	-33.0%	-9.8%	11.1%	-3.9%	17.4%	-0.3%	17.5%	-0.5%	12.6%	4.3%	20.6%	4.5%	15.0%	12.1%	11.9%	5.8%	16.4%	16.37%
FCF Margin	-3.4%	-1.1%	-43.6%	-26.2%	-22.7%	-6.9%	-9.6%	-8.5%	-5.8%	0.2%	-0.8%	6.4%	6.7%	8.0%	9.1%	8.4%	8.3%	7.1%	9.8%	10.4%	10.40%
OCF Margin	-1.8%	1.2%	22.1%	20.9%	10.1%	3.2%	-0.5%	-1.1%	-0.3%	5.8%	4.5%	11.6%	11.6%	13.0%	14.3%	14.4%	15.3%	13.4%	16.0%	15.6%	15.55%
ROA 3Y Avg	snapshot only																				-3.83%
ROIC 3Y Avg	snapshot only																				-13.62%
ROIC Economic	snapshot only																				8.93%
Cash ROA	snapshot only																				12.69%
Cash ROIC	snapshot only																				60.44%
CROIC	snapshot only																				40.40%
NOPAT Margin	snapshot only																				4.99%
Pretax Margin	snapshot only																				-2.06%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				31.49%
SBC / Revenue	snapshot only																				1.35%

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	-6.38	-5.96	-6.60	-5.99	-3.42	-3.40	-3.67	-7.36	-8.95	-7.63	-13.18	-9.92	-10.24	-17.26	-20.68	-19.45	-64.41	-22.78	-26.83	-43.36	-50.828
P/S Ratio	43.49	8.92	5.34	3.59	1.44	0.97	0.97	1.02	1.09	0.68	1.06	0.86	0.87	0.93	1.00	0.75	0.91	0.97	1.03	1.32	1.415
P/B Ratio	6.75	6.15	147.84	143.93	77.98	67.43	-3.60	-4.47	-5.10	-3.39	-3.97	-3.29	-3.41	-3.82	-3.69	-2.89	-3.64	-4.06	-3.96	-5.25	-6.518
P/FCF	-12.86	-8.05	-12.25	-13.71	-6.31	-14.12	-10.11	-11.97	-18.86	392.74	-132.94	13.35	13.12	11.60	10.96	8.98	10.87	13.63	10.55	12.72	12.722
P/OCF	—	729.65	24.19	17.17	14.15	30.53	—	—	—	11.89	23.63	7.40	7.54	7.17	6.98	5.23	5.93	7.20	6.46	8.50	8.504
EV/EBITDA	-13.21	-14.43	-20.76	-20.52	-19.61	-37.88	-43.48	35.14	28.74	16.56	19.49	19.61	17.76	15.62	14.65	11.61	11.22	14.01	13.96	15.67	15.668
EV/Revenue	59.79	12.59	8.05	5.46	2.82	2.05	2.05	1.94	1.95	1.50	1.88	1.66	1.66	1.68	1.69	1.42	1.54	1.57	1.56	1.83	1.832
EV/EBIT	-9.44	-9.77	-12.26	-11.73	-9.36	-11.20	-13.40	-52.94	-102.24	161.51	146.71	457.07	166.36	66.82	52.71	39.27	28.74	54.51	51.30	52.41	52.412
EV/FCF	-17.68	-11.36	-18.46	-20.85	-12.38	-29.82	-21.42	-22.74	-33.73	859.18	-236.20	25.87	24.98	20.95	18.50	16.85	18.43	22.13	15.93	17.62	17.621
Earnings Yield	-15.7%	-16.8%	-15.2%	-16.7%	-29.2%	-29.4%	-27.3%	-13.6%	-11.2%	-13.1%	-7.6%	-10.1%	-9.8%	-5.8%	-4.8%	-5.1%	-1.6%	-4.4%	-3.7%	-2.3%	-2.31%
FCF Yield	-7.8%	-12.4%	-8.2%	-7.3%	-15.8%	-7.1%	-9.9%	-8.4%	-5.3%	0.3%	-0.8%	7.5%	7.6%	8.6%	9.1%	11.1%	9.2%	7.3%	9.5%	7.9%	7.86%
PEG Ratio	snapshot only																				0.280
EV/OCF	snapshot only																				11.779
EV/Gross Profit	snapshot only																				5.104
Acquirers Multiple	snapshot only																				29.006
Shareholder Yield	snapshot only																				0.10%

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	1.47	1.47	0.73	0.73	0.73	0.73	0.54	0.54	0.54	0.54	0.77	0.77	0.77	0.77	0.71	0.71	0.71	0.71	0.80	0.80	0.797
Quick Ratio	1.42	1.42	0.69	0.69	0.69	0.69	0.50	0.50	0.50	0.50	0.75	0.75	0.75	0.75	0.71	0.71	0.71	0.71	0.80	0.80	0.797
Debt/Equity	4.11	4.11	103.32	103.32	103.32	103.32	-4.91	-4.91	-4.91	-4.91	-4.12	-4.12	-4.12	-4.12	-3.59	-3.59	-3.59	-3.59	-3.30	-3.30	-3.295
Net Debt/Equity	2.53	2.53	74.97	74.97	74.97	74.97	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Debt/Assets	0.64	0.64	0.66	0.66	0.66	0.66	0.71	0.71	0.71	0.71	0.75	0.75	0.75	0.75	0.72	0.72	0.72	0.72	0.68	0.68	0.677
Debt/EBITDA	-5.85	-6.83	-9.63	-9.69	-13.24	-27.48	-28.01	20.31	15.46	10.97	11.38	12.68	11.27	9.32	8.45	7.67	6.52	7.61	7.69	7.10	7.102
Net Debt/EBITDA	-3.60	-4.20	-6.99	-7.03	-9.61	-19.94	-22.94	16.63	12.67	8.99	8.52	9.49	8.43	6.97	5.97	5.42	4.61	5.38	4.72	4.36	4.356
Interest Coverage	-5.60	-4.72	-3.93	-3.59	-2.77	-2.01	-1.72	-0.46	-0.24	0.12	0.16	0.05	0.13	0.34	0.45	0.53	0.82	0.46	0.52	0.63	0.632
Equity Multiplier	6.38	6.38	155.60	155.60	155.60	155.60	-6.94	-6.94	-6.94	-6.94	-5.49	-5.49	-5.49	-5.49	-5.01	-5.01	-5.01	-5.01	-4.86	-4.86	-4.865
Cash Ratio	snapshot only																				0.556
Debt Service Coverage	snapshot only																				2.116
Cash to Debt	snapshot only																				0.387
FCF to Debt	snapshot only																				0.125
Defensive Interval	snapshot only																				396.3 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	0.03	0.13	0.19	0.27	0.36	0.47	0.52	0.62	0.66	0.70	0.70	0.72	0.73	0.77	0.75	0.79	0.82	0.86	0.83	0.86	0.861
Inventory Turnover	5.72	10.42	13.68	19.14	23.88	28.50	25.20	26.45	27.80	28.51	37.13	38.56	40.24	41.27	133.31	136.39	136.07	148.87	—	—	—
Receivables Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Payables Turnover	4.59	8.36	16.62	23.26	29.01	34.62	21.54	22.62	23.77	24.38	19.68	20.44	21.33	21.88	24.15	24.71	24.65	26.97	26.65	28.40	28.398
DSO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DIO	64	35	27	19	15	13	14	14	13	13	10	9	9	9	3	3	3	2	0	0	0.0 days
DPO	80	44	22	16	13	11	17	16	15	15	19	18	17	17	15	15	15	14	14	13	12.9 days
Cash Conversion Cycle	-16	-9	5	3	3	2	-2	-2	-2	-2	-9	-8	-8	-8	-12	-12	-12	-11	-14	-13	-12.9 days
Fixed Asset Turnover	snapshot only																				1.531
Cash Velocity	snapshot only																				3.114
Capital Intensity	snapshot only																				1.226

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	-92.8%	-48.1%	78.6%	72.6%	14.7%	3.5%	1.9%	1.3%	83.8%	52.3%	35.1%	16.6%	11.4%	10.6%	13.2%	15.7%	18.7%	18.5%	19.6%	19.2%	19.15%
Net Income	-2.1%	-74.1%	-20.7%	1.8%	3.6%	14.0%	6.6%	45.9%	46.5%	52.3%	59.0%	27.3%	22.1%	33.4%	31.6%	48.1%	80.4%	6.9%	4.7%	6.4%	6.37%
EPS	-2.1%	-73.0%	-19.3%	3.5%	5.7%	18.7%	11.3%	48.3%	48.6%	52.6%	59.2%	27.6%	22.5%	43.2%	32.9%	49.3%	80.8%	-4.9%	6.3%	16.3%	16.31%
FCF	71.3%	59.2%	74.1%	64.5%	-5.4%	72.0%	37.1%	24.0%	53.3%	1.0%	88.8%	1.9%	2.3%	50.0%	14.0%	51.2%	48.9%	4.5%	28.5%	47.4%	47.42%
EBITDA	-17.9%	-1.1%	6.6%	36.5%	50.3%	72.0%	65.1%	1.5%	1.9%	3.5%	3.8%	79.2%	53.6%	31.8%	35.6%	66.3%	73.9%	23.1%	16.2%	14.2%	14.25%
Op. Income	-5.7%	-83.2%	-25.4%	6.3%	15.7%	30.0%	43.1%	85.7%	94.5%	1.1%	1.2%	1.4%	2.1%	67.0%	1.0%	3.1%	4.9%	1.8%	1.1%	1.1%	1.08%
OCF Growth	snapshot only																				28.38%
Asset Growth	snapshot only																				11.75%
Debt Growth	snapshot only																				5.82%
Shares Change	snapshot only																				11.88%
Dividend Growth	snapshot only																				-1.00%

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	-60.5%	-35.3%	-22.0%	-12.4%	-3.8%	3.0%	7.1%	14.1%	27.2%	52.7%	90.5%	4.8%	2.2%	96.5%	63.7%	46.5%	34.5%	25.9%	22.3%	17.2%	17.16%
Revenue 5Y	-39.1%	-18.8%	-9.5%	-2.7%	3.3%	7.3%	9.6%	11.7%	12.1%	13.2%	13.0%	12.8%	12.8%	13.0%	13.4%	14.9%	22.2%	36.1%	56.4%	2.1%	2.08%
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	-15.4%	94.0%	—	—	—	—	—	—	—	—	—	—	50.4%	50.44%
EBITDA 5Y	—	—	—	—	—	—	—	-8.8%	-5.7%	2.1%	4.6%	1.6%	2.9%	4.3%	4.2%	12.5%	81.1%	—	—	—	—
Gross Profit 3Y	—	—	-47.5%	-37.5%	-24.1%	-14.2%	-7.8%	6.6%	24.7%	65.8%	2.0%	—	—	—	1.3%	97.4%	66.8%	44.5%	28.0%	12.8%	12.83%
Gross Profit 5Y	—	—	-28.8%	-19.8%	-9.8%	-3.0%	1.1%	6.3%	7.0%	9.7%	9.6%	8.9%	8.2%	8.6%	9.8%	12.7%	24.1%	44.3%	98.5%	—	—
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 5Y	—	—	—	—	—	—	—	—	—	-19.1%	-16.0%	-25.1%	-24.3%	-13.0%	-8.3%	2.9%	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	60.9%	—	—	—	—	—	—	—	—
OCF 3Y	—	-74.8%	-16.8%	-10.0%	-24.8%	-41.5%	—	—	—	—	—	—	—	3.3%	41.6%	29.5%	54.2%	1.0%	—	—	—
OCF 5Y	—	-47.7%	0.7%	4.9%	-9.3%	-23.6%	—	—	—	-12.4%	-14.7%	1.9%	-0.1%	6.6%	8.1%	9.1%	—	—	—	—	—
Assets 3Y	21.3%	21.3%	20.5%	20.5%	20.5%	20.5%	12.8%	12.8%	12.8%	12.8%	3.1%	3.1%	3.1%	3.1%	2.0%	2.0%	2.0%	2.0%	7.5%	7.5%	7.54%
Assets 5Y	14.7%	14.7%	15.2%	15.2%	15.2%	15.2%	13.2%	13.2%	13.2%	13.2%	11.9%	11.9%	11.9%	11.9%	9.8%	9.8%	9.8%	9.8%	5.3%	5.3%	5.29%
Equity 3Y	3.8%	3.8%	-64.2%	-64.2%	-64.2%	-64.2%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Book Value 3Y	1.2%	2.1%	-65.4%	-65.0%	-64.6%	-65.2%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
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	0.22	0.32	0.27	0.15	0.07	0.00	0.01	0.04	0.11	0.25	0.31	0.34	0.38	0.45	0.54	0.67	0.89	0.98	0.98	0.94	0.940
Earnings Stability	0.59	0.70	0.62	0.64	0.76	0.77	0.72	0.54	0.55	0.41	0.36	0.21	0.16	0.03	0.00	0.03	0.26	0.53	0.75	0.92	0.915
Margin Stability	0.00	0.38	0.43	0.00	0.00	0.35	0.42	0.00	0.00	0.36	0.45	0.00	0.00	0.37	0.63	0.69	0.78	0.83	0.61	0.00	0.000
Rev. Growth Consistency	0.00	0.00	0.50	0.50	0.50	0.50	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
Earn. Growth Consistency	0.00	0.00	0.00	0.50	0.50	0.50	0.50	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
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	1	1	1	1	1	1
Earnings Persistence	0.50	0.50	0.50	0.99	0.99	0.94	0.97	0.82	0.81	0.50	0.50	0.89	0.91	0.87	0.87	0.81	0.50	0.97	0.98	0.97	0.975
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ROE Trend	-0.96	-0.80	-22.07	-23.46	-22.09	-19.04	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Margin Trend	-1.95	-0.44	-0.16	6.17	0.77	0.14	0.19	6.55	1.03	0.29	0.19	0.13	0.08	0.06	0.06	0.03	0.06	0.02	-0.06	-0.08	-0.076
FCF Margin Trend	-2.97	-0.36	1.12	27.04	1.89	1.19	1.63	27.18	1.75	0.59	0.26	0.24	0.21	0.11	0.14	0.09	0.08	0.03	0.06	0.03	0.030
Sustainable Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Internal Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

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	0.27	-0.01	-0.27	-0.35	-0.24	-0.11	0.02	0.08	0.02	-0.64	-0.56	-1.34	-1.36	-2.41	-2.96	-3.72	-10.86	-3.17	-4.15	-5.10	-5.099
FCF/OCF	1.85	-90.62	-1.98	-1.25	-2.24	-2.16	18.34	7.99	22.94	0.03	-0.18	0.55	0.57	0.62	0.64	0.58	0.55	0.53	0.61	0.67	0.668
FCF/Net Income	snapshot only																				-3.408
OCF/EBITDA	snapshot only																				1.330
CapEx/Revenue	1.6%	1.1%	65.7%	47.1%	32.9%	10.1%	9.1%	7.5%	5.5%	5.6%	5.3%	5.2%	4.9%	5.0%	5.2%	6.0%	6.9%	6.3%	6.2%	5.2%	5.16%
CapEx/Depreciation	snapshot only																				0.629
Accruals Ratio	-0.14	-0.19	-0.19	-0.22	-0.19	-0.15	-0.14	-0.08	-0.08	-0.10	-0.09	-0.15	-0.15	-0.14	-0.14	-0.14	-0.14	-0.15	-0.16	-0.16	-0.160
Sloan Accruals	snapshot only																				-0.049
Cash Flow Adequacy	snapshot only																				3.016

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	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%	0.4%	0.4%	0.5%	0.4%	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	$0.04	$0.04	$0.04	$0.04	$0.00	$0.00	$0.00	$0.00
Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	0.0%	—	0.0%	0.0%	4.6%	3.9%	4.1%	4.0%	0.0%	0.0%	0.0%	0.00%
Total Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	0	0	0	0	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.1%	0.1%	0.1%	0.1%	0.0%	0.0%	0.0%	0.0%	0.1%	0.1%	0.1%	0.2%	0.2%	0.3%	0.4%	0.3%	0.2%	0.1%	0.10%
Net Buyback Yield	0.0%	0.0%	0.1%	0.1%	0.1%	0.1%	0.0%	0.0%	0.0%	0.0%	0.1%	0.1%	0.1%	0.2%	0.2%	0.3%	0.4%	0.3%	-0.4%	-0.9%	-0.93%
Total Shareholder Return	0.0%	0.0%	0.1%	0.1%	0.1%	0.1%	0.0%	0.0%	0.0%	0.0%	0.1%	0.1%	0.1%	0.6%	0.6%	0.8%	0.8%	0.3%	-0.4%	-0.9%	-0.93%

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)	0.91	0.96	0.98	1.01	1.02	1.04	1.09	1.20	1.25	1.28	1.21	1.14	1.26	1.12	1.24	1.21	1.17	1.25	1.37	1.48	1.482
Interest Burden (EBT/EBIT)	1.18	1.21	1.25	1.28	1.36	1.50	1.58	3.15	5.09	-7.56	-5.18	-20.85	-6.75	-1.91	-1.22	-0.89	-0.23	-1.18	-0.93	-0.59	-0.589
EBIT Margin	-6.33	-1.29	-0.66	-0.47	-0.30	-0.18	-0.15	-0.04	-0.02	0.01	0.01	0.00	0.01	0.03	0.03	0.04	0.05	0.03	0.03	0.03	0.035
Asset Turnover	0.03	0.13	0.19	0.27	0.36	0.47	0.52	0.62	0.66	0.70	0.70	0.72	0.73	0.77	0.75	0.79	0.82	0.86	0.83	0.86	0.861
Equity Multiplier	5.40	5.40	12.77	12.77	12.77	12.77	-14.93	-14.93	-14.93	-14.93	-6.11	-6.11	-6.11	-6.11	-5.23	-5.23	-5.23	-5.23	-4.93	-4.93	-4.933

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)	$-2.51	$-2.45	$-2.37	$-2.52	$-2.37	$-1.99	$-2.10	$-1.30	$-1.22	$-0.94	$-0.86	$-0.94	$-0.94	$-0.54	$-0.57	$-0.48	$-0.18	$-0.56	$-0.54	$-0.40	$-0.40
Book Value/Share	$2.37	$2.37	$0.11	$0.10	$0.10	$0.10	$-2.14	$-2.14	$-2.13	$-2.13	$-2.84	$-2.84	$-2.83	$-2.42	$-3.22	$-3.20	$-3.20	$-3.15	$-3.64	$-3.30	$-2.60
Tangible Book/Share	$1.83	$1.83	$-0.99	$-0.98	$-0.98	$-0.94	$-3.14	$-3.14	$-3.13	$-3.12	$-3.81	$-3.80	$-3.79	$-3.24	$-4.60	$-4.58	$-4.58	$-4.50	$-5.04	$-4.56	$-4.56
Revenue/Share	$0.37	$1.63	$2.92	$4.20	$5.64	$6.96	$7.94	$9.36	$9.97	$10.53	$10.68	$10.86	$11.06	$9.93	$11.86	$12.28	$12.86	$13.26	$13.94	$13.08	$13.27
FCF/Share	$-1.25	$-1.81	$-1.27	$-1.10	$-1.28	$-0.48	$-0.76	$-0.80	$-0.58	$0.02	$-0.08	$0.70	$0.74	$0.80	$1.08	$1.03	$1.07	$0.94	$1.37	$1.36	$1.38
OCF/Share	$-0.67	$0.02	$0.64	$0.88	$0.57	$0.22	$-0.04	$-0.10	$-0.03	$0.61	$0.48	$1.26	$1.28	$1.29	$1.70	$1.77	$1.97	$1.78	$2.23	$2.03	$2.06
Cash/Share	$3.75	$3.74	$2.99	$2.97	$2.94	$2.84	$1.90	$1.90	$1.89	$1.89	$2.94	$2.94	$2.93	$2.51	$3.38	$3.37	$3.37	$3.31	$4.64	$4.20	$5.33
EBITDA/Share	$-1.67	$-1.43	$-1.13	$-1.12	$-0.81	$-0.38	$-0.37	$0.52	$0.68	$0.95	$1.03	$0.92	$1.03	$1.07	$1.37	$1.50	$1.76	$1.48	$1.56	$1.53	$1.53
Debt/Share	$9.75	$9.74	$10.90	$10.83	$10.73	$10.36	$10.50	$10.49	$10.47	$10.44	$11.69	$11.69	$11.66	$9.97	$11.54	$11.48	$11.49	$11.29	$12.00	$10.86	$10.86
Net Debt/Share	$6.00	$6.00	$7.91	$7.85	$7.79	$7.52	$8.60	$8.60	$8.58	$8.55	$8.75	$8.75	$8.73	$7.46	$8.15	$8.12	$8.12	$7.98	$7.36	$6.66	$6.66

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.767
Altman Z-Prime	snapshot only																				-0.825
Piotroski F-Score	3	5	5	6	6	6	4	4	4	5	7	6	6	7	6	6	6	6	6	6	6
Beneish M-Score	—	39.49	92.53	16.34	0.49	-1.85	-2.63	-2.21	-2.62	-2.88	-2.88	-3.05	-3.02	-3.04	-2.94	-2.91	-2.92	-2.81	-1.77	-2.90	-2.900
Ohlson O-Score	snapshot only																				-4.134
Net-Net WC	snapshot only																				$-12.53
EVA	snapshot only																				$19315340.00

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																				CCC
Credit Score	24.60	26.70	18.22	18.08	12.77	18.20	16.93	12.16	11.79	15.97	14.23	16.38	16.01	16.40	16.20	17.16	16.95	16.37	17.12	17.45	17.454
Credit Grade	snapshot only																				17
Credit Trend	snapshot only																				0.295
Implied Spread (bps)	snapshot only																				1200.000
Industry Credit Rank	snapshot only																				5
Sector Credit Rank	snapshot only																				6

LIND 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