$10.46

-0.10 (-0.95%)

Weekly Expected Move ±9.1%

$8 $9 $10 $11 $12

NYSE · Industrials · Manufacturing - Textiles · Alpha Radar Neutral · Power 44 · $372.4M mcap · 35M float · 1.30% daily turnover · Short 52% of daily vol

Edge Score

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

NO EDGE

39.5 / 100

NoneWeakNarrowWide

Primary source: Network Effects · ROIC: 3.2% · 5Y Avg: -17.0%

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. MAGN has No discernible competitive edge (39.5/100). The business operates without significant structural advantages. The primary source of advantage is Network Effects. ROIC of 3.2% 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

$16

Avg Target

$16

High

Based on 5 analyst ratings (12 mo)

Analyst Recommendations

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

Rating Summary

ConsensusHold

Avg Target$16.00

Analysts5

Consensus Change History

Date	Field	From	To
2026-03-21	consensus	Buy	Hold

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-02-06	Wells Fargo	Gabe Hajde	$18	$19	+1	+27.0%	$14.96
2026-01-07	Vertical Research	Kevin McCarthy	$15	$16	+1	+4.8%	$15.26
2026-01-06	Wells Fargo	Gabe Hajde	$12	$18	+6	+23.6%	$14.56
2025-11-20	Vertical Research	—	Initiated	$15	—	+39.1%	$10.78
2025-10-15	Wells Fargo	Gabe Hajde	$16	$12	-4	+14.1%	$10.52
2025-05-14	Wells Fargo	Gabe Hajde	$22	$16	-6	+8.5%	$14.75
2025-01-23	Wells Fargo	Gabe Hajde	Initiated	$22	—	+25.3%	$17.56

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-

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

Rating Change History

Date	From	To
2026-03-24	C+	B-
2026-03-02	B-	C+
2026-02-06	C	B-
2026-02-06	B-	C
2026-02-05	C	B-
2026-02-04	B-	C

InsiderStreet Scorecard

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

★ ★ ★ ★ ★ 34 Grade 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. MAGN scores highest in Growth (82/100) and lowest in Profitability (6/100). 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

1.17

Distress Zone

Piotroski F-Score

6/9

✗ ✓ ✓ ✓ ✓ ✓ ✗ ✗ ✓

Beneish M-Score

-2.39

Unlikely Manipulator

Ohlson O-Score

-5.97

Bankruptcy prob: 0.3%

Low Risk

Credit Rating

B-

Score: 21.7/100

Trend: Deteriorating

Earnings Quality

—

OCF/NI: -1.68x

Accruals: -8.7%

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. MAGN scores 1.17, 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. MAGN 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. MAGN's score of -2.39 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. MAGN's implied 0.3% 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. MAGN receives an estimated rating of B- (score: 21.7/100), with a deteriorating 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

-3.41x

PEG

-0.31x

P/S

0.11x

P/B

0.36x

P/FCF

2.49x

P/OCF

1.73x

EV/EBITDA

8.15x

EV/Revenue

0.62x

EV/EBIT

18.12x

EV/FCF

15.85x

Earnings Yield

-34.47%

FCF Yield

40.11%

Shareholder Yield

0.00%

Graham Number

—

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. MAGN 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

1.068

NI / EBT

Interest Burden

-0.920

EBT / EBIT

EBIT Margin

0.034

EBIT / Rev

Asset Turnover

0.961

Rev / Assets

Equity Multiplier

2.122

Assets / Equity

ROE

-6.9%

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. MAGN's ROE of -6.9% is driven by Asset Turnover (0.961), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.07 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

$10.48

Median 1Y

$5.77

5th Pctile

$1.82

95th Pctile

$18.29

Ann. Volatility

66.3%

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

Workforce & Productivity

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

Employees

8,500

Revenue / Employee

$376,941

Rev: $3,204,000,000

Profit / Employee

$-18,706

NI: $-159,000,000

SGA / Employee

$20,353

Avg labor cost proxy

R&D / Employee

$2,353

Innovation spend

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	4.6%	4.8%	1.2%	-19.6%	-20.2%	-30.4%	-45.1%	-23.1%	-31.2%	-24.3%	-27.5%	-31.9%	-24.8%	-23.1%	-9.8%	-11.1%	-11.2%	-24.1%	-8.3%	-6.9%	-6.87%
ROA	2.0%	2.1%	0.4%	-6.9%	-7.2%	-10.8%	-11.0%	-5.6%	-7.6%	-5.9%	-4.9%	-5.7%	-4.4%	-4.1%	-5.4%	-6.1%	-6.1%	-5.7%	-3.9%	-3.2%	-3.24%
ROIC	4.0%	4.1%	1.2%	-6.9%	-6.9%	-10.1%	-12.3%	-3.1%	-4.6%	-1.8%	0.2%	-0.4%	0.9%	1.0%	-0.3%	-0.2%	-0.0%	0.7%	2.4%	3.2%	3.19%
ROCE	4.7%	4.9%	1.7%	-7.2%	-7.1%	-10.4%	-13.3%	-4.0%	-5.6%	-2.7%	-0.5%	-1.0%	0.4%	0.3%	-1.8%	-1.7%	-1.3%	-0.0%	2.3%	3.3%	3.31%
Gross Margin	14.5%	13.7%	9.4%	8.3%	10.3%	10.1%	11.3%	9.6%	5.1%	13.5%	9.6%	10.5%	11.2%	10.7%	10.1%	10.7%	10.7%	9.4%	10.9%	10.4%	10.43%
Operating Margin	3.3%	5.2%	-3.4%	-30.4%	2.5%	-9.2%	-6.1%	1.6%	-2.9%	0.8%	1.4%	-0.5%	2.2%	0.9%	-3.1%	0.5%	1.5%	3.6%	4.5%	4.1%	4.15%
Net Margin	0.6%	2.7%	-3.1%	-28.4%	-0.6%	-13.3%	-9.2%	-3.6%	-10.3%	-6.0%	-2.7%	-8.1%	-4.9%	-4.6%	-8.5%	-5.0%	-2.1%	-4.8%	-4.3%	-2.3%	-2.26%
EBITDA Margin	9.0%	10.5%	1.6%	-25.9%	6.9%	-5.6%	-2.7%	5.0%	0.8%	5.1%	5.7%	3.8%	6.3%	4.7%	1.4%	6.9%	1.5%	8.0%	10.7%	10.6%	10.55%
FCF Margin	8.9%	9.8%	3.8%	-2.1%	-3.8%	-5.1%	-5.3%	-2.7%	-3.2%	-3.6%	-4.3%	-4.5%	-1.7%	-1.7%	-6.2%	-1.0%	-1.5%	1.1%	2.9%	3.9%	3.92%
OCF Margin	11.8%	12.5%	6.5%	0.9%	-0.7%	-2.2%	-2.7%	-0.4%	-1.0%	-1.3%	-1.8%	-2.1%	0.5%	0.6%	-3.9%	1.5%	0.7%	3.2%	4.9%	5.7%	5.66%
ROE 3Y Avg	snapshot only																				-17.43%
ROE 5Y Avg	snapshot only																				-20.76%
ROA 3Y Avg	snapshot only																				-4.45%
ROIC 3Y Avg	snapshot only																				-8.94%
ROIC Economic	snapshot only																				2.94%
Cash ROA	snapshot only																				4.64%
Cash ROIC	snapshot only																				6.67%
CROIC	snapshot only																				4.61%
NOPAT Margin	snapshot only																				2.71%
Pretax Margin	snapshot only																				-3.15%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				6.09%
SBC / Revenue	snapshot only																				0.31%

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	228.74	224.79	1072.21	-49.43	-27.24	-8.20	-6.42	-14.42	-10.12	-8.61	-11.08	-9.84	-8.86	-12.29	-5.46	-4.91	-3.34	-2.47	-4.03	-2.90	-3.414
P/S Ratio	6.36	6.18	6.86	4.37	2.27	0.96	0.84	0.96	0.92	0.63	0.63	0.68	0.48	0.62	0.38	0.30	0.17	0.12	0.16	0.10	0.114
P/B Ratio	10.33	10.55	13.70	10.00	5.68	2.57	3.92	4.51	4.28	2.84	3.41	3.52	2.45	3.18	0.30	0.30	0.21	0.37	0.50	0.30	0.361
P/FCF	71.16	63.18	181.68	-206.92	-59.97	-19.00	-15.88	-35.76	-29.06	-17.58	-14.74	-15.01	-27.85	-36.69	-6.18	-30.81	-10.85	10.91	5.52	2.49	2.493
P/OCF	53.68	49.57	104.79	503.23	—	—	—	—	—	—	—	—	91.96	102.99	—	20.28	23.44	3.81	3.28	1.73	1.725
EV/EBITDA	58.69	57.80	92.47	-144.22	-95.29	-22.92	-19.02	165.83	-237.03	57.54	29.72	34.04	21.22	24.34	42.16	24.05	23.85	14.30	10.11	8.15	8.149
EV/Revenue	6.59	6.40	7.46	4.90	2.75	1.41	1.33	1.46	1.42	1.14	1.22	1.29	1.11	1.25	1.47	1.14	0.85	0.66	0.68	0.62	0.621
EV/EBIT	123.84	122.07	310.67	-56.10	-34.87	-13.03	-11.61	-42.72	-29.02	-46.73	-266.13	-134.60	274.83	396.67	-59.89	-63.63	-73.39	-2102.67	28.79	18.12	18.117
EV/FCF	73.71	65.40	197.53	-231.67	-72.58	-27.83	-25.29	-54.19	-44.85	-31.98	-28.47	-28.54	-63.86	-73.25	-23.80	-117.62	-55.19	58.41	23.15	15.85	15.853
Earnings Yield	0.4%	0.4%	0.1%	-2.0%	-3.7%	-12.2%	-15.6%	-6.9%	-9.9%	-11.6%	-9.0%	-10.2%	-11.3%	-8.1%	-18.3%	-20.4%	-29.9%	-40.5%	-24.8%	-34.5%	-34.47%
FCF Yield	1.4%	1.6%	0.6%	-0.5%	-1.7%	-5.3%	-6.3%	-2.8%	-3.4%	-5.7%	-6.8%	-6.7%	-3.6%	-2.7%	-16.2%	-3.2%	-9.2%	9.2%	18.1%	40.1%	40.11%
Price/Tangible Book	snapshot only																				1.834
EV/OCF	snapshot only																				10.968
EV/Gross Profit	snapshot only																				6.003
Acquirers Multiple	snapshot only																				18.117
Shareholder Yield	snapshot only																				0.00%

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	1.94	1.94	1.72	1.72	1.72	1.72	1.89	1.89	1.89	1.89	2.16	2.16	2.16	2.16	1.94	1.94	1.94	2.37	2.37	2.37	2.368
Quick Ratio	1.10	1.10	0.96	0.96	0.96	0.96	1.03	1.03	1.03	1.03	1.10	1.10	1.10	1.10	1.37	1.37	1.37	1.58	1.58	1.58	1.579
Debt/Equity	0.54	0.54	1.45	1.45	1.45	1.45	2.67	2.67	2.67	2.67	3.37	3.37	3.37	3.37	0.96	0.96	0.96	1.89	1.89	1.89	1.894
Net Debt/Equity	0.37	0.37	1.20	1.20	1.20	1.20	2.32	2.32	2.32	2.32	3.17	3.17	3.17	3.17	0.86	0.86	0.86	1.61	1.61	1.61	1.607
Debt/Assets	0.24	0.24	0.42	0.42	0.42	0.42	0.52	0.52	0.52	0.52	0.55	0.55	0.55	0.55	0.74	0.74	0.74	0.51	0.51	0.51	0.505
Debt/EBITDA	2.97	2.87	9.00	-18.69	-20.09	-8.83	-8.13	64.83	-95.93	29.79	15.21	17.14	12.71	12.90	35.12	19.98	21.56	13.71	9.08	8.09	8.092
Net Debt/EBITDA	2.03	1.96	7.42	-15.40	-16.56	-7.27	-7.07	56.39	-83.44	25.91	14.33	16.14	11.97	12.15	31.21	17.75	19.16	11.63	7.70	6.87	6.867
Interest Coverage	7.36	7.34	2.11	-5.80	-4.36	-5.12	-5.16	-1.34	-1.52	-0.62	-0.10	-0.18	0.07	0.06	-0.52	-0.39	-0.26	-0.01	0.52	0.77	0.767
Equity Multiplier	2.23	2.23	3.46	3.46	3.46	3.46	5.18	5.18	5.18	5.18	6.09	6.09	6.09	6.09	1.31	1.31	1.31	3.75	3.75	3.75	3.749
Cash Ratio	snapshot only																				0.507
Debt Service Coverage	snapshot only																				1.705
Cash to Debt	snapshot only																				0.151
FCF to Debt	snapshot only																				0.064
Defensive Interval	snapshot only																				1335.6 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	0.73	0.77	0.68	0.78	0.86	0.92	0.85	0.84	0.84	0.82	0.86	0.83	0.81	0.82	0.77	1.00	1.23	1.15	0.97	0.96	0.961
Inventory Turnover	4.06	4.30	3.95	4.64	5.13	5.52	4.56	4.53	4.57	4.41	4.13	3.97	3.82	3.86	5.43	7.02	8.66	7.45	8.05	7.99	7.989
Receivables Turnover	7.60	7.97	7.40	8.47	9.28	9.91	8.15	8.13	8.10	7.87	7.56	7.28	7.13	7.14	6.38	8.26	10.18	9.25	7.48	7.41	7.414
Payables Turnover	6.10	6.46	5.50	6.46	7.15	7.69	6.22	6.18	6.24	6.01	6.68	6.42	6.17	6.23	6.67	8.63	10.64	11.18	9.07	9.00	8.995
DSO	48	46	49	43	39	37	45	45	45	46	48	50	51	51	57	44	36	39	49	49	49.2 days
DIO	90	85	92	79	71	66	80	81	80	83	88	92	96	95	67	52	42	49	45	46	45.7 days
DPO	60	57	66	56	51	47	59	59	58	61	55	57	59	59	55	42	34	33	40	41	40.6 days
Cash Conversion Cycle	78	74	75	65	59	55	66	66	66	69	82	85	88	87	70	54	44	56	54	54	54.3 days
Fixed Asset Turnover	snapshot only																				2.124
Operating Cycle	snapshot only																				94.9 days
Cash Velocity	snapshot only																				10.708
Capital Intensity	snapshot only																				1.221

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	3.1%	8.0%	18.4%	36.2%	44.8%	47.3%	37.5%	19.9%	8.9%	-0.9%	-7.1%	-10.3%	-11.7%	-9.0%	22.0%	63.9%	1.1%	1.4%	94.8%	49.3%	49.30%
Net Income	1.9%	1.8%	-67.4%	-5.9%	-5.3%	-7.3%	-29.0%	9.4%	-18.6%	38.5%	59.3%	7.7%	47.0%	36.5%	-49.1%	-44.3%	-88.7%	-1.4%	-12.8%	17.0%	17.00%
EPS	1.9%	1.8%	-67.3%	-5.9%	-5.3%	-7.3%	-28.8%	9.9%	-18.1%	38.8%	59.5%	8.2%	47.4%	36.9%	-46.2%	-40.9%	-84.8%	-1.3%	-12.5%	17.7%	17.69%
FCF	-8.8%	17.8%	-49.4%	-1.3%	-1.6%	-1.8%	-2.9%	-52.9%	9.0%	30.2%	24.4%	-50.2%	51.7%	56.5%	-75.3%	64.9%	-82.8%	2.6%	1.9%	7.1%	7.06%
EBITDA	4.4%	4.7%	-8.9%	-1.4%	-1.4%	-1.8%	-2.2%	1.3%	77.4%	1.3%	1.5%	2.9%	8.7%	1.4%	3.3%	1.0%	40.6%	1.2%	2.8%	1.4%	1.41%
Op. Income	-59.7%	-59.1%	-41.8%	-2.9%	-3.0%	-3.8%	-6.7%	59.9%	40.9%	83.8%	1.0%	88.2%	1.2%	1.5%	-5.9%	-56.4%	-1.2%	90.1%	7.2%	15.5%	15.48%
OCF Growth	snapshot only																				4.77%
Asset Growth	snapshot only																				42.11%
Equity Growth	snapshot only																				-50.26%
Debt Growth	snapshot only																				-2.37%
Shares Change	snapshot only																				0.84%
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	-3.3%	-1.7%	7.8%	12.0%	14.6%	16.2%	17.1%	17.0%	17.6%	16.4%	14.8%	13.6%	11.6%	9.9%	15.9%	20.8%	25.6%	30.2%	30.2%	30.0%	29.96%
Revenue 5Y	-10.6%	-9.6%	-7.6%	-5.0%	-3.0%	1.0%	1.4%	4.2%	7.3%	6.7%	9.8%	8.6%	7.7%	7.2%	12.8%	18.7%	24.2%	28.6%	29.2%	29.1%	29.10%
EPS 3Y	3.2%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 5Y	-17.2%	-18.0%	-20.7%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	3.2%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	-16.9%	-17.8%	-20.3%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	8.1%	6.0%	7.5%	—	—	—	—	-24.1%	—	14.4%	-16.0%	-20.3%	-13.6%	-15.0%	-12.4%	—	—	—	—	1.7%	1.67%
EBITDA 5Y	-8.6%	-8.5%	-1.1%	—	—	—	—	-30.5%	—	-20.8%	-4.2%	-7.8%	-4.0%	-6.0%	17.0%	28.1%	37.2%	50.5%	18.3%	20.1%	20.10%
Gross Profit 3Y	-0.8%	0.8%	3.6%	1.9%	1.3%	-0.9%	0.3%	1.0%	-2.2%	-0.6%	-4.3%	-5.2%	-1.6%	-3.7%	7.1%	19.0%	27.0%	33.4%	32.1%	30.1%	30.14%
Gross Profit 5Y	-6.8%	-6.9%	-7.9%	-8.7%	-7.3%	-5.1%	-3.0%	-0.1%	-3.2%	-1.2%	-0.1%	-0.2%	1.9%	-0.6%	3.8%	9.2%	14.7%	18.0%	18.3%	17.6%	17.59%
Op. Income 3Y	8.0%	24.9%	29.1%	—	—	—	—	—	—	—	-61.9%	—	-37.8%	-37.4%	—	—	—	—	—	—	—
Op. Income 5Y	-12.0%	-12.7%	0.7%	—	—	—	—	—	—	—	-27.2%	—	-12.2%	-21.3%	—	—	—	-28.2%	11.0%	15.6%	15.63%
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	55.7%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-15.2%	3.7%	9.3%	9.30%
OCF 3Y	79.2%	51.6%	—	—	—	—	—	—	—	—	—	—	-60.5%	-59.9%	—	43.8%	—	—	—	—	—
OCF 5Y	-5.1%	0.0%	-9.4%	-37.4%	—	—	—	—	—	—	—	—	—	-21.0%	—	-23.4%	-30.9%	-1.6%	8.4%	11.3%	11.25%
Assets 3Y	-9.4%	-9.4%	12.0%	12.0%	12.0%	12.0%	8.7%	8.7%	8.7%	8.7%	6.7%	6.7%	6.7%	6.7%	14.3%	14.3%	14.3%	28.5%	34.3%	34.3%	34.28%
Assets 5Y	-3.0%	-3.0%	4.3%	4.3%	4.3%	4.3%	-1.0%	-1.0%	-1.0%	-1.0%	3.1%	3.1%	3.1%	3.1%	16.9%	16.9%	16.9%	25.5%	25.4%	25.4%	25.39%
Equity 3Y	-6.6%	-6.6%	0.2%	0.2%	0.2%	0.2%	-17.0%	-17.0%	-17.0%	-17.0%	-23.7%	-23.7%	-23.7%	-23.7%	58.0%	58.0%	58.0%	25.2%	49.6%	49.6%	49.57%
Book Value 3Y	-6.9%	-7.4%	-0.4%	-0.1%	-0.1%	-0.1%	-17.4%	-17.3%	-17.4%	-17.3%	-23.9%	-23.9%	-23.9%	-24.0%	56.3%	56.1%	56.3%	23.9%	48.2%	47.7%	47.71%
Dividend 3Y	1.1%	0.5%	0.8%	1.0%	1.0%	0.7%	-8.9%	-20.5%	-37.2%	—	—	—	—	—	—	—	—	—	-0.9%	—	—

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	0.74	0.70	0.42	0.25	0.12	0.00	0.00	0.19	0.52	0.54	0.78	0.75	0.67	0.62	0.87	0.75	0.64	0.58	0.69	0.80	0.799
Earnings Stability	0.10	0.05	0.01	0.07	0.08	0.10	0.05	0.03	0.10	0.04	0.00	0.00	0.00	0.14	0.40	0.64	0.49	0.35	0.43	0.49	0.489
Margin Stability	0.92	0.94	0.91	0.85	0.82	0.81	0.81	0.79	0.74	0.76	0.76	0.76	0.75	0.75	0.77	0.78	0.77	0.77	0.76	0.75	0.752
Rev. Growth Consistency	1.00	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.000
Earn. Growth Consistency	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.50	0.00	0.50	0.50	1.00	0.50	1.00	0.00	0.00	0.00	0.00	0.00	0.50	0.500
FCF Positive Streak	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	0.20	0.20	0.50	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	0.97	0.81	0.85	0.80	0.82	0.50	0.50	0.95	0.93	0.932
Earnings Smoothness	—	—	0.00	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ROE Trend	0.22	0.13	0.01	-0.20	-0.21	-0.31	-0.64	-0.23	-0.34	-0.20	-0.01	-0.10	0.04	0.06	0.40	0.27	0.29	0.14	0.06	0.11	0.106
Gross Margin Trend	0.01	0.00	-0.03	-0.05	-0.06	-0.06	-0.05	-0.03	-0.04	-0.03	-0.02	-0.01	0.02	0.01	0.01	0.01	0.00	0.00	0.00	0.00	0.003
FCF Margin Trend	0.05	0.05	-0.05	-0.12	-0.13	-0.14	-0.12	-0.06	-0.06	-0.06	-0.04	-0.02	0.02	0.03	-0.01	0.03	0.01	0.04	0.08	0.07	0.067
Sustainable Growth Rate	0.4%	0.5%	-3.1%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Internal Growth Rate	0.2%	0.2%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

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	4.26	4.53	10.23	-0.10	0.09	0.19	0.21	0.05	0.11	0.18	0.32	0.31	-0.10	-0.12	0.56	-0.24	-0.14	-0.65	-1.23	-1.68	-1.682
FCF/OCF	0.75	0.78	0.58	-2.43	5.18	2.31	1.92	7.69	3.27	2.79	2.32	2.12	-3.30	-2.81	1.57	-0.66	-2.16	0.35	0.60	0.69	0.692
FCF/Net Income	snapshot only																				-1.164
OCF/EBITDA	snapshot only																				0.743
CapEx/Revenue	2.9%	2.7%	2.8%	3.0%	3.1%	2.9%	2.5%	2.3%	2.2%	2.3%	2.4%	2.4%	2.3%	2.3%	2.2%	2.4%	2.2%	2.1%	2.0%	1.7%	1.75%
CapEx/Depreciation	snapshot only																				0.292
Accruals Ratio	-0.07	-0.07	-0.04	-0.08	-0.07	-0.09	-0.09	-0.05	-0.07	-0.05	-0.03	-0.04	-0.05	-0.05	-0.02	-0.08	-0.07	-0.09	-0.09	-0.09	-0.087
Sloan Accruals	snapshot only																				0.058
Cash Flow Adequacy	snapshot only																				3.246

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	0.4%	0.4%	0.3%	0.5%	0.8%	1.8%	1.5%	0.9%	0.5%	0.0%	0.0%	0.0%	0.0%	0.0%	1.7%	3.4%	4.9%	5.7%	2.1%	0.0%	0.00%
Dividend/Share	$0.69	$0.70	$0.71	$0.72	$0.72	$0.72	$0.54	$0.36	$0.18	$0.00	$0.00	$0.00	$0.00	$0.00	$31.38	$62.42	$62.42	$62.42	$31.30	$0.00	$0.00
Payout Ratio	91.8%	89.3%	3.5%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF Payout Ratio	28.6%	25.1%	59.7%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	61.7%	11.5%	0.0%	0.00%
Total Payout Ratio	91.8%	89.3%	3.5%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Div. Increase Streak	1	1	1	1	1	1	0	0	0	—	—	—	—	—	0	0	0	0	0	—	—
Chowder Number	0.05	0.05	0.04	0.05	0.05	0.05	-0.22	-0.48	-0.74	—	—	—	—	—	—	—	—	—	2.08	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
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%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Shareholder Return	0.4%	0.4%	0.3%	0.5%	0.8%	1.8%	1.5%	0.9%	0.5%	0.0%	0.0%	0.0%	0.0%	0.0%	1.7%	3.4%	4.9%	5.7%	2.1%	0.0%	0.00%

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)	0.60	0.61	0.51	0.86	0.86	0.91	0.95	1.12	1.12	1.14	1.11	1.11	1.09	0.99	0.97	0.94	0.89	0.96	1.06	1.07	1.068
Interest Burden (EBT/EBIT)	0.86	0.86	0.53	1.17	1.23	1.20	1.19	1.75	1.66	2.62	11.19	6.47	-12.40	-16.36	2.93	3.59	4.87	166.00	-1.62	-0.92	-0.920
EBIT Margin	0.05	0.05	0.02	-0.09	-0.08	-0.11	-0.11	-0.03	-0.05	-0.02	-0.00	-0.01	0.00	0.00	-0.02	-0.02	-0.01	-0.00	0.02	0.03	0.034
Asset Turnover	0.73	0.77	0.68	0.78	0.86	0.92	0.85	0.84	0.84	0.82	0.86	0.83	0.81	0.82	0.77	1.00	1.23	1.15	0.97	0.96	0.961
Equity Multiplier	2.27	2.27	2.83	2.83	2.83	2.83	4.10	4.10	4.10	4.10	5.59	5.59	5.59	5.59	1.82	1.82	1.82	4.20	2.12	2.12	2.122

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)	$0.76	$0.78	$0.20	$-3.19	$-3.28	$-4.93	$-5.62	$-2.88	$-3.88	$-3.02	$-2.28	$-2.64	$-2.04	$-1.90	$-3.33	$-3.72	$-3.77	$-4.47	$-3.75	$-3.06	$-3.06
Book Value/Share	$16.74	$16.72	$15.82	$15.78	$15.74	$15.72	$9.21	$9.20	$9.18	$9.17	$7.40	$7.39	$7.36	$7.35	$60.42	$60.08	$60.08	$29.89	$29.97	$29.64	$28.94
Tangible Book/Share	$9.61	$9.60	$4.38	$4.37	$4.36	$4.35	$3.02	$3.01	$3.01	$3.00	$1.23	$1.23	$1.23	$1.23	$36.41	$36.21	$36.21	$4.89	$4.90	$4.85	$4.85
Revenue/Share	$27.21	$28.51	$31.62	$36.08	$39.42	$42.06	$43.19	$43.02	$42.74	$41.48	$39.91	$38.40	$37.48	$37.45	$47.76	$61.45	$75.76	$90.00	$92.79	$90.97	$90.97
FCF/Share	$2.43	$2.79	$1.19	$-0.76	$-1.49	$-2.13	$-2.28	$-1.16	$-1.35	$-1.48	$-1.71	$-1.73	$-0.65	$-0.64	$-2.94	$-0.59	$-1.16	$1.01	$2.73	$3.57	$3.57
OCF/Share	$3.22	$3.56	$2.07	$0.31	$-0.29	$-0.92	$-1.18	$-0.15	$-0.41	$-0.53	$-0.74	$-0.82	$0.20	$0.23	$-1.88	$0.90	$0.54	$2.89	$4.59	$5.15	$5.15
Cash/Share	$2.88	$2.88	$4.04	$4.03	$4.01	$4.01	$3.21	$3.20	$3.19	$3.19	$1.45	$1.45	$1.44	$1.44	$6.50	$6.46	$6.46	$8.57	$8.59	$8.50	$8.44
EBITDA/Share	$3.05	$3.16	$2.55	$-1.22	$-1.14	$-2.58	$-3.03	$0.38	$-0.26	$0.82	$1.64	$1.45	$1.95	$1.92	$1.66	$2.90	$2.69	$4.13	$6.25	$6.94	$6.94
Debt/Share	$9.08	$9.07	$22.95	$22.89	$22.83	$22.81	$24.61	$24.57	$24.52	$24.49	$24.93	$24.90	$24.81	$24.76	$58.31	$57.98	$57.98	$56.60	$56.76	$56.13	$56.13
Net Debt/Share	$6.20	$6.19	$18.92	$18.87	$18.81	$18.80	$21.40	$21.37	$21.33	$21.30	$23.48	$23.45	$23.37	$23.32	$51.81	$51.52	$51.52	$48.03	$48.17	$47.63	$47.63

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.168
Altman Z-Prime	snapshot only																				1.525
Piotroski F-Score	6	6	5	5	4	4	4	5	3	5	3	4	5	4	3	5	4	5	7	6	6
Beneish M-Score	-2.76	-2.66	-1.71	-1.57	-1.94	-2.12	-3.00	-2.85	-2.33	-2.86	-2.66	-2.86	-3.13	-2.70	-1.00	-0.97	-0.93	-0.71	-2.46	-2.39	-2.387
Ohlson O-Score	snapshot only																				-5.972
ROIC (Greenblatt)	snapshot only																				4.75%
Net-Net WC	snapshot only																				$-41.84
EVA	snapshot only																				$-188920000.00

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																				B-
Credit Score	79.47	80.00	56.37	50.83	42.01	37.96	30.49	28.30	38.58	28.21	28.86	28.45	24.89	31.48	26.06	26.56	26.03	21.28	21.07	21.73	21.725
Credit Grade	snapshot only																				16
Credit Trend	snapshot only																				-4.832
Implied Spread (bps)	snapshot only																				900.000
Industry Credit Rank	snapshot only																				0
Sector Credit Rank	snapshot only																				11

MAGN 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

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet