$7.70

+0.10 (+1.32%)

Weekly Expected Move ±7.9%

$6 $6 $7 $8 $8

NYSE · Consumer Cyclical · Furnishings, Fixtures & Appliances · Alpha Radar Sell · Power 32 · $985.5M mcap · 121M float · 2.83% daily turnover · Short 51% 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.

NARROW EDGE

56.2 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 2.5%

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. MBC has a Narrow competitive edge (56.2/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Efficient Scale. ROIC of 2.5% 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

Analyst Recommendations

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

Rating Summary

ConsensusBuy

Avg Target$—

Analysts0

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2025-04-28	Loop Capital Markets	—	$20	$16	-4	+34.8%	$11.87
2024-05-22	Loop Capital Markets	Garik Shmois	$13	$20	+7	+22.4%	$16.34
2023-05-10	Loop Capital Markets	Garik Shmois	Initiated	$13	—	+30.8%	$9.94

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

Rating Change History

Date	From	To
2026-05-22	C+	B-
2026-05-05	B	C+
2026-05-05	B-	B
2026-05-04	B	B-
2026-04-01	B-	B
2026-02-11	B	B-
2026-01-30	B+	B
2026-01-27	B	B+
2026-01-22	B+	B
2026-01-21	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.

★ ★ ★ ★ ★ 23 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. MBC scores highest in Earnings Quality (71/100) and lowest in Profitability (7/100). 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

2.03

Grey Zone

Piotroski F-Score

5/9

✗ ✓ ✗ ✓ ✓ ✓ ✓ ✗ ✗

Beneish M-Score

-2.71

Unlikely Manipulator

Ohlson O-Score

-6.46

Bankruptcy prob: 0.2%

Low Risk

Credit Rating

B+

Score: 34.8/100

Trend: Deteriorating

Earnings Quality

—

OCF/NI: -47.05x

Accruals: -3.2%

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. MBC scores 2.03, placing it in the Grey Zone (safe > 2.99, distress < 1.81). Financial distress is possible and warrants monitoring. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. MBC scores 5/9, 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. MBC's score of -2.71 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. MBC's implied 0.2% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. MBC receives an estimated rating of B+ (score: 34.8/100), 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

-490.88x

PEG

4.79x

P/S

0.37x

P/B

0.74x

P/FCF

84.46x

P/OCF

11.22x

EV/EBITDA

13.46x

EV/Revenue

0.83x

EV/EBIT

31.03x

EV/FCF

177.73x

Earnings Yield

-0.19%

FCF Yield

1.18%

Shareholder Yield

0.65%

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. MBC 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

0.282

NI / EBT

Interest Burden

-0.099

EBT / EBIT

EBIT Margin

0.027

EBIT / Rev

Asset Turnover

0.893

Rev / Assets

Equity Multiplier

2.285

Assets / Equity

ROE

-0.2%

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. MBC's ROE of -0.2% is driven by Asset Turnover (0.893), indicating efficient use of assets to generate revenue. A tax burden ratio of 0.28 suggests the company retains less than 60% of pre-tax earnings after taxes.

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

Current Price

$7.70

Median 1Y

$6.40

5th Pctile

$2.99

95th Pctile

$13.67

Ann. Volatility

46.9%

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
R. David Banyard, Jr. Chief Executive Officer	$1,048,269	$5,000,000	$7,428,822
Andrea Simon Financial Vice President and Chief Financial Officer	$558,846	$1,300,006	$2,318,568
Navi Grewal Digital ve Vice President and Chief Digital and Technology Officer	$493,269	$750,001	$1,636,020
Andrean Horton Legal tive Vice President and Chief Legal Officer	$500,742	$650,003	$1,531,054
Kurt Wanninger Operations Vice President and Chief Operations Officer	$521,923	$499,992	$1,416,148

CEO Pay Ratio

Insufficient data for pay ratio.

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

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

Employees

—

Revenue / Employee

—

Rev: $2,734,700,000

Profit / Employee

—

NI: $26,700,000

SGA / Employee

—

Avg labor cost proxy

Scaling Efficiency

All Ratios & Metrics

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

Profitability

Metric	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	1.5%	5.0%	10.1%	16.0%	16.5%	16.7%	16.2%	13.4%	10.1%	8.2%	7.5%	6.6%	2.0%	-0.2%	-0.15%
ROA	0.6%	2.0%	4.0%	6.4%	7.4%	7.5%	7.3%	6.0%	4.7%	3.8%	3.5%	3.1%	0.9%	-0.1%	-0.07%
ROIC	1.9%	4.3%	7.6%	11.2%	12.9%	13.0%	12.8%	11.7%	8.5%	7.9%	7.7%	7.0%	3.1%	2.5%	2.45%
ROCE	0.9%	4.0%	8.1%	12.5%	15.0%	14.8%	14.5%	12.9%	9.6%	8.5%	8.0%	7.3%	4.4%	2.7%	2.67%
Gross Margin	26.6%	29.3%	33.0%	34.1%	32.2%	31.4%	33.5%	32.5%	29.8%	30.1%	31.9%	30.0%	24.6%	23.7%	23.69%
Operating Margin	6.0%	9.3%	12.7%	13.4%	9.7%	9.8%	11.8%	9.4%	7.0%	7.0%	10.1%	6.0%	-4.4%	-1.5%	-1.54%
Net Margin	2.0%	5.2%	7.4%	8.8%	5.3%	5.9%	6.7%	4.1%	2.1%	2.0%	5.1%	2.6%	-6.5%	-2.5%	-2.49%
EBITDA Margin	4.5%	11.9%	14.8%	16.0%	11.3%	12.4%	14.5%	11.1%	9.5%	9.0%	12.6%	9.3%	-0.8%	2.1%	2.14%
FCF Margin	12.0%	10.5%	12.8%	14.4%	12.8%	11.2%	9.1%	6.5%	7.8%	5.8%	5.7%	4.9%	4.3%	0.5%	0.46%
OCF Margin	15.0%	12.3%	14.5%	16.0%	14.9%	13.5%	11.5%	9.1%	10.8%	8.9%	9.0%	8.1%	7.2%	3.5%	3.50%
ROE 3Y Avg	snapshot only														7.72%
ROA 3Y Avg	snapshot only														3.72%
ROIC 3Y Avg	snapshot only														4.10%
ROIC Economic	snapshot only														2.33%
Cash ROA	snapshot only														3.04%
Cash ROIC	snapshot only														3.75%
CROIC	snapshot only														0.50%
NOPAT Margin	snapshot only														2.29%
Pretax Margin	snapshot only														-0.26%
R&D / Revenue	snapshot only														0.00%
SGA / Revenue	snapshot only														24.87%
SBC / Revenue	snapshot only														0.38%

Valuation

Metric	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	63.29	18.65	14.14	9.81	10.60	13.26	10.74	16.21	15.23	16.84	14.84	21.41	53.52	-527.85	-490.875
P/S Ratio	1.24	0.64	0.67	0.56	0.71	0.91	0.72	0.89	0.71	0.63	0.50	0.64	0.52	0.39	0.366
P/B Ratio	0.97	0.93	1.42	1.57	1.62	2.05	1.61	2.01	1.48	1.32	1.07	1.37	1.06	0.79	0.743
P/FCF	10.37	6.14	5.19	3.87	5.54	8.13	7.88	13.67	9.08	10.82	8.76	13.23	12.16	84.46	84.456
P/OCF	8.28	5.23	4.61	3.49	4.76	6.75	6.24	9.75	6.56	7.08	5.58	7.91	7.30	11.22	11.219
EV/EBITDA	53.57	16.12	10.83	7.68	6.93	8.37	7.02	9.08	9.01	8.91	7.99	9.76	12.28	13.46	13.464
EV/Revenue	2.43	1.28	1.10	0.89	0.94	1.14	0.95	1.11	1.07	0.98	0.85	0.99	0.95	0.83	0.825
EV/EBIT	98.31	22.11	13.81	9.50	8.39	10.17	8.60	11.54	11.88	12.38	11.58	14.74	22.03	31.03	31.028
EV/FCF	20.29	12.22	8.57	6.15	7.32	10.20	10.43	17.21	13.64	16.90	14.81	20.42	22.08	177.73	177.728
Earnings Yield	1.6%	5.4%	7.1%	10.2%	9.4%	7.5%	9.3%	6.2%	6.6%	5.9%	6.7%	4.7%	1.9%	-0.2%	-0.19%
FCF Yield	9.6%	16.3%	19.3%	25.8%	18.1%	12.3%	12.7%	7.3%	11.0%	9.2%	11.4%	7.6%	8.2%	1.2%	1.18%
PEG Ratio	snapshot only														4.789
EV/OCF	snapshot only														23.609
EV/Gross Profit	snapshot only														2.972
Acquirers Multiple	snapshot only														28.519
Shareholder Yield	snapshot only														0.65%

Leverage & Solvency

Metric	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	2.02	2.02	2.02	2.02	1.94	1.94	1.94	1.94	1.65	1.65	1.65	1.65	1.67	1.67	1.674
Quick Ratio	1.11	1.11	1.11	1.11	1.22	1.22	1.22	1.22	0.95	0.95	0.95	0.95	1.03	1.03	1.027
Debt/Equity	1.02	1.02	1.02	1.02	0.65	0.65	0.65	0.65	0.84	0.84	0.84	0.84	1.00	1.00	1.003
Net Debt/Equity	0.92	0.92	0.92	0.92	0.52	0.52	0.52	0.52	0.74	0.74	0.74	0.74	0.87	0.87	0.867
Debt/Assets	0.41	0.41	0.41	0.41	0.32	0.32	0.32	0.32	0.37	0.37	0.37	0.37	0.44	0.44	0.435
Debt/EBITDA	29.03	8.90	4.72	3.16	2.09	2.10	2.13	2.31	3.39	3.61	3.68	3.87	6.39	8.18	8.177
Net Debt/EBITDA	26.19	8.02	4.26	2.85	1.69	1.70	1.72	1.87	3.01	3.20	3.27	3.44	5.52	7.07	7.066
Interest Coverage	—	4.87	4.96	5.31	4.66	4.87	4.53	3.74	3.27	2.72	2.62	2.44	1.59	0.98	0.979
Equity Multiplier	2.51	2.51	2.51	2.51	2.00	2.00	2.00	2.00	2.26	2.26	2.26	2.26	2.31	2.31	2.306
Cash Ratio	snapshot only														0.441
Debt Service Coverage	snapshot only														2.257
Cash to Debt	snapshot only														0.136
FCF to Debt	snapshot only														0.009
Defensive Interval	snapshot only														181.9 days

Efficiency & Turnover

Metric	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	0.31	0.58	0.85	1.12	1.11	1.09	1.09	1.10	1.02	1.03	1.05	1.04	0.91	0.89	0.893
Inventory Turnover	1.54	2.83	4.07	5.27	5.94	5.81	5.76	5.88	7.00	7.09	7.27	7.29	7.09	7.13	7.130
Receivables Turnover	2.71	5.05	7.45	9.78	11.07	10.91	10.84	11.00	13.71	13.82	14.10	14.00	16.02	15.77	15.773
Payables Turnover	2.63	4.81	6.94	8.97	9.99	9.76	9.68	9.88	11.09	11.23	11.52	11.55	10.07	10.12	10.119
DSO	135	72	49	37	33	33	34	33	27	26	26	26	23	23	23.1 days
DIO	237	129	90	69	61	63	63	62	52	51	50	50	51	51	51.2 days
DPO	139	76	53	41	37	37	38	37	33	33	32	32	36	36	36.1 days
Cash Conversion Cycle	232	126	86	66	58	59	59	58	46	45	44	45	38	38	38.3 days
Fixed Asset Turnover	snapshot only														3.890
Operating Cycle	snapshot only														74.3 days
Cash Velocity	snapshot only														14.688
Capital Intensity	snapshot only														1.152

Growth (YoY)

Metric	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	—	—	—	—	2.5%	83.9%	23.8%	-4.4%	-0.9%	1.3%	4.0%	1.8%	1.3%	-1.1%	-1.11%
Net Income	—	—	—	—	10.8%	2.7%	75.8%	-8.2%	-30.8%	-44.9%	-47.5%	-44.1%	-78.8%	-1.0%	-1.02%
EPS	—	—	—	—	10.7%	2.6%	74.7%	-8.6%	-31.5%	-45.0%	-46.9%	-43.6%	-78.1%	-1.0%	-1.02%
FCF	—	—	—	—	2.7%	96.3%	-12.0%	-57.1%	-39.4%	-47.4%	-34.8%	-23.8%	-44.3%	-92.1%	-92.10%
EBITDA	—	—	—	—	9.3%	2.2%	65.4%	1.6%	-13.2%	-18.1%	-18.7%	-15.9%	-33.9%	-45.0%	-45.02%
Op. Income	—	—	—	—	5.5%	1.8%	50.7%	-4.6%	-16.4%	-21.7%	-21.6%	-24.2%	-47.9%	-67.6%	-67.57%
OCF Growth	snapshot only														-61.10%
Asset Growth	snapshot only														5.82%
Equity Growth	snapshot only														3.85%
Debt Growth	snapshot only														24.66%
Shares Change	snapshot only														-2.45%

Growth (CAGR)

Metric	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	—	—	—	—	—	—	—	—	—	—	—	—	51.6%	22.6%	22.60%
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	20.9%	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	20.1%	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	81.1%	12.4%	12.40%
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	—	—	—	—	—	—	—	—	—	—	—	—	56.5%	22.5%	22.49%
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	41.4%	-10.9%	-10.92%
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	7.7%	-56.6%	-56.63%
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	18.5%	-19.4%	-19.41%
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	—	—	—	—	—	—	—	—	—	—	—	—	7.0%	7.0%	7.02%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	—	10.0%	10.0%	10.04%
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	—	10.7%	10.6%	10.61%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	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	0.77	0.88	0.37	0.60	0.60	0.603
Earnings Stability	—	—	—	—	—	—	—	—	0.42	0.14	0.01	0.87	0.00	0.15	0.152
Margin Stability	—	—	—	—	—	—	—	—	0.90	0.92	0.95	0.96	0.91	0.92	0.916
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.00	0.00	1.00	1.00	0.50	0.50	0.00	0.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
FCF Positive Streak	0	0	0	0	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	—	—	—	—	—	—	—	—	0.88	0.82	0.81	0.82	0.50	0.20	0.200
Earnings Smoothness	—	—	—	—	0.00	0.00	0.45	0.91	0.64	0.42	0.38	0.43	0.00	—	—
ROE Trend	—	—	—	—	—	—	—	—	0.01	-0.02	-0.05	-0.08	-0.10	-0.12	-0.118
Gross Margin Trend	—	—	—	—	—	—	—	—	0.02	0.01	-0.00	-0.01	-0.03	-0.04	-0.043
FCF Margin Trend	—	—	—	—	—	—	—	—	-0.05	-0.05	-0.05	-0.06	-0.06	-0.08	-0.080
Sustainable Growth Rate	1.5%	5.0%	10.1%	16.0%	16.5%	16.7%	16.2%	13.4%	10.1%	8.2%	7.5%	6.6%	2.0%	—	—
Internal Growth Rate	0.6%	2.0%	4.2%	6.8%	8.0%	8.1%	7.8%	6.4%	5.0%	4.0%	3.7%	3.2%	0.9%	—	—

Cash Flow Quality

Metric	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	7.64	3.57	3.07	2.82	2.23	1.96	1.72	1.66	2.32	2.38	2.66	2.71	7.33	-47.05	-47.050
FCF/OCF	0.80	0.85	0.89	0.90	0.86	0.83	0.79	0.71	0.72	0.65	0.64	0.60	0.60	0.13	0.133
FCF/Net Income	snapshot only														-6.250
OCF/EBITDA	snapshot only														0.570
CapEx/Revenue	3.0%	1.8%	1.6%	1.6%	2.1%	2.3%	2.4%	2.6%	3.0%	3.1%	3.3%	3.3%	2.9%	3.0%	3.03%
CapEx/Depreciation	snapshot only														0.874
Accruals Ratio	-0.04	-0.05	-0.08	-0.12	-0.09	-0.07	-0.05	-0.04	-0.06	-0.05	-0.06	-0.05	-0.06	-0.03	-0.032
Sloan Accruals	snapshot only														-0.023
Cash Flow Adequacy	snapshot only														1.153

Dividends & Buybacks

Metric	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%	0.0%	0.00%
Dividend/Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
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%	0.0%	—	—
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%	0.0%	0.0%	0.00%
Total Payout Ratio	0.0%	0.0%	4.0%	9.7%	12.1%	12.8%	13.7%	8.9%	5.3%	16.2%	19.5%	22.1%	68.5%	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.3%	1.0%	1.1%	1.0%	1.3%	0.5%	0.3%	1.0%	1.3%	1.0%	1.3%	0.7%	0.65%
Net Buyback Yield	0.0%	0.0%	0.3%	1.0%	1.1%	1.0%	1.3%	0.5%	0.3%	1.0%	1.3%	1.0%	1.3%	0.7%	0.65%
Total Shareholder Return	0.0%	0.0%	0.3%	1.0%	1.1%	1.0%	1.3%	0.5%	0.3%	1.0%	1.3%	1.0%	1.3%	0.7%	0.65%

DuPont Factors

Metric	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)	0.79	0.75	0.74	0.75	0.76	0.77	0.78	0.77	0.75	0.74	0.75	0.76	0.58	0.28	0.282
Interest Burden (EBT/EBIT)	1.00	0.79	0.80	0.81	0.79	0.79	0.78	0.73	0.69	0.63	0.62	0.59	0.39	-0.10	-0.099
EBIT Margin	0.02	0.06	0.08	0.09	0.11	0.11	0.11	0.10	0.09	0.08	0.07	0.07	0.04	0.03	0.027
Asset Turnover	0.31	0.58	0.85	1.12	1.11	1.09	1.09	1.10	1.02	1.03	1.05	1.04	0.91	0.89	0.893
Equity Multiplier	2.51	2.51	2.51	2.51	2.23	2.23	2.23	2.23	2.13	2.13	2.13	2.13	2.28	2.28	2.285

Per Share

Metric	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)	$0.12	$0.39	$0.78	$1.24	$1.40	$1.41	$1.37	$1.13	$0.96	$0.78	$0.73	$0.64	$0.21	$-0.02	$-0.02
Book Value/Share	$7.82	$7.79	$7.77	$7.75	$9.19	$9.15	$9.13	$9.13	$9.87	$9.91	$10.03	$10.00	$10.60	$10.55	$10.36
Tangible Book/Share	$-2.05	$-2.04	$-2.04	$-2.03	$-0.51	$-0.51	$-0.51	$-0.51	$-3.07	$-3.08	$-3.12	$-3.11	$-2.61	$-2.59	$-2.59
Revenue/Share	$6.08	$11.28	$16.60	$21.75	$20.99	$20.59	$20.42	$20.72	$20.58	$20.83	$21.51	$21.30	$21.57	$21.12	$21.12
FCF/Share	$0.73	$1.18	$2.13	$3.14	$2.68	$2.30	$1.86	$1.34	$1.61	$1.21	$1.23	$1.03	$0.93	$0.10	$0.10
OCF/Share	$0.91	$1.39	$2.40	$3.49	$3.12	$2.78	$2.35	$1.88	$2.23	$1.85	$1.93	$1.73	$1.54	$0.74	$0.74
Cash/Share	$0.78	$0.78	$0.78	$0.78	$1.14	$1.14	$1.14	$1.14	$0.92	$0.92	$0.93	$0.93	$1.45	$1.44	$1.09
EBITDA/Share	$0.28	$0.90	$1.68	$2.51	$2.83	$2.81	$2.77	$2.54	$2.44	$2.30	$2.28	$2.16	$1.67	$1.29	$1.29
Debt/Share	$8.01	$7.98	$7.96	$7.93	$5.93	$5.90	$5.89	$5.89	$8.25	$8.28	$8.38	$8.36	$10.64	$10.58	$10.58
Net Debt/Share	$7.22	$7.20	$7.18	$7.16	$4.78	$4.76	$4.76	$4.75	$7.33	$7.36	$7.45	$7.43	$9.19	$9.14	$9.14

Academic Models

Metric	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.027
Altman Z-Prime	snapshot only														2.806
Piotroski F-Score	4	4	4	4	6	6	6	3	4	4	5	5	6	5	5
Beneish M-Score	—	—	—	—	-3.32	-3.16	-3.03	-2.92	-2.66	-2.65	-2.65	-2.62	-2.88	-2.71	-2.710
Ohlson O-Score	snapshot only														-6.460
Net-Net WC	snapshot only														$-8.31
EVA	snapshot only														$-189509000.00

Credit

Metric	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	49.53	48.22	52.54	64.43	66.10	69.00	65.64	68.34	56.53	51.81	47.38	52.70	42.26	34.77	34.769
Credit Grade	snapshot only														14
Credit Trend	snapshot only														-17.040
Implied Spread (bps)	snapshot only														650.000
Industry Credit Rank	snapshot only														22
Sector Credit Rank	snapshot only														26

MBC NYSE

Edge Score

Analyst Insights

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet