$11.24

+0.46 (+4.27%)

After Hours: $10.64 (-0.60, -5.29%)

Weekly Expected Move ±27.8%

$5 $8 $11 $13 $16

NYSE · Technology · Hardware, Equipment & Parts · Alpha Radar Strong Buy · Power 62 · $398.2M mcap · 35M float · 2.21% daily turnover · Short 59% 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

35.3 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: -1.8% · 5Y Avg: 1.1%

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. MEI has No discernible competitive edge (35.3/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. Negative ROIC of -1.8% indicates the company is currently destroying value, though this may reflect a growth investment phase.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

Low

Avg Target

High

Based on 1 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 2Hold: 4Sell: 0Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$8.50

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-01-14	Robert W. Baird	—	$9	$8	-0	+21.1%	$7.02
2025-03-07	Robert W. Baird	—	$13	$9	-4	+37.4%	$6.55
2024-09-06	Robert W. Baird	Luke Junk	$42	$13	-29	+25.7%	$10.34
2024-04-08	Jefferies	Saree Boroditsky	Initiated	$12	—	-4.6%	$12.58
2022-06-15	Robert W. Baird	Luke Junk	Initiated	$42	—	-1.0%	$42.41

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. MEI 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 (2/5), P/E (1/5).

Rating Change History

Date	From	To
2026-03-09	C	B-
2026-03-05	B-	C
2026-01-14	C	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.

★ ★ ★ ★ ★ 32 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. MEI scores highest in Growth (60/100) 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

1.81

Distress Zone

Piotroski F-Score

4/9

✗ ✓ ✓ ✓ ✗ ✗ ✓ ✗ ✗

Beneish M-Score

-3.07

Unlikely Manipulator

Ohlson O-Score

-7.29

Bankruptcy prob: 0.1%

Low Risk

Credit Rating

B+

Score: 31.7/100

Trend: Deteriorating

Earnings Quality

—

OCF/NI: -1.29x

Accruals: -10.6%

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. MEI scores 1.81, 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. MEI scores 4/9, 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. MEI's score of -3.07 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. MEI's implied 0.1% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. MEI receives an estimated rating of B+ (score: 31.7/100), 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

-6.21x

PEG

-0.26x

P/S

0.41x

P/B

0.59x

P/FCF

2.82x

P/OCF

2.94x

EV/EBITDA

17.02x

EV/Revenue

0.49x

EV/EBIT

-27.49x

EV/FCF

5.64x

Earnings Yield

-26.35%

FCF Yield

35.52%

Shareholder Yield

7.92%

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. MEI 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

1.286

NI / EBT

Interest Burden

2.810

EBT / EBIT

EBIT Margin

-0.018

EBIT / Rev

Asset Turnover

0.727

Rev / Assets

Equity Multiplier

1.857

Assets / Equity

ROE

-8.6%

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. MEI's ROE of -8.6% is driven by Asset Turnover (0.727), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.29 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

$11.25

Median 1Y

$8.67

5th Pctile

$3.30

95th Pctile

$22.79

Ann. Volatility

56.0%

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
Jonathan DeGaynor, President and Chief Executive Officer	$788,462	$3,943,982	$5,739,219
Laura Kowalchik, Financial ancial Officer	$343,846	$1,585,091	$2,713,607
Andrea J. Barry former Chief Human Resources Officer and Chief Administrative Officer	$566,500	$—	$1,391,897
David Rawden, Interim Interim Chief Financial Officer	$—	$—	$1,195,028
Lars Ullrich, President, e President, Global Automotive Business	$191,827	$588,013	$1,068,684
Kevin Nystrom, Interim Interim Chief Executive Officer	$—	$—	$718,609
Kerry Vyverberg, Counsel Counsel Former Employees/Contractors	$443,911	$—	$711,100
Avinash Avula former President and Chief Executive Officer	$9,231	$—	$677,366
John Erwin, Procurement rement and EHS Officer	$276,250	$—	$504,293
Ronald Tsoumas, Financial ief Financial Officer	$105,696	$—	$376,657

CEO Pay Ratio

228:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $5,739,219

Avg Employee Cost (SGA/emp): $25,215

Employees: 6,500

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

6,500

-13.3% YoY

Revenue / Employee

$161,246

Rev: $1,048,099,999

Profit / Employee

$-9,631

NI: $-62,600,000

SGA / Employee

$25,215

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	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	Q2'26	Current
ROE	16.5%	14.4%	15.4%	14.1%	13.8%	11.2%	10.3%	10.3%	9.3%	8.3%	6.1%	-2.8%	-6.2%	-14.4%	-16.7%	-10.4%	-10.7%	-8.6%	-7.5%	-8.6%	-8.62%
ROA	9.3%	8.6%	9.2%	8.4%	8.3%	7.2%	6.6%	6.6%	6.0%	5.2%	3.8%	-1.8%	-3.9%	-8.3%	-9.6%	-6.0%	-6.1%	-4.6%	-4.0%	-4.6%	-4.64%
ROIC	12.1%	12.2%	13.3%	12.2%	11.7%	9.9%	8.8%	8.8%	8.5%	6.9%	5.6%	-0.8%	-3.0%	-4.8%	-5.7%	-0.8%	-0.7%	-2.0%	-1.3%	-1.8%	-1.85%
ROCE	12.3%	11.0%	12.5%	11.4%	11.1%	10.0%	9.2%	9.2%	8.4%	6.9%	5.2%	-1.1%	-3.2%	-9.5%	-10.5%	-5.5%	-5.3%	-2.0%	-1.0%	-1.6%	-1.62%
Gross Margin	24.6%	25.1%	24.9%	23.4%	23.7%	19.0%	21.9%	23.5%	23.2%	21.0%	18.6%	18.2%	14.3%	11.2%	17.3%	19.8%	17.2%	7.6%	18.1%	19.3%	19.32%
Operating Margin	12.0%	11.2%	11.8%	11.2%	10.2%	5.1%	7.7%	10.4%	9.7%	2.8%	1.3%	-17.8%	-1.2%	-2.9%	-2.9%	3.2%	-0.9%	-9.2%	0.5%	1.2%	1.17%
Net Margin	10.8%	10.3%	10.1%	9.3%	10.1%	5.6%	7.6%	8.7%	7.1%	2.7%	0.3%	-19.2%	-4.5%	-20.7%	-7.1%	-0.5%	-6.0%	-11.0%	-4.3%	-4.0%	-4.01%
EBITDA Margin	17.4%	15.9%	16.9%	15.7%	16.4%	10.3%	13.5%	14.6%	12.9%	7.3%	6.1%	-12.7%	3.6%	-16.0%	2.3%	7.6%	-0.9%	-0.9%	6.7%	6.7%	6.68%
FCF Margin	17.2%	14.2%	12.1%	10.9%	5.0%	5.2%	6.1%	4.7%	7.4%	7.7%	5.8%	4.3%	1.7%	-0.2%	1.3%	-3.0%	0.6%	1.7%	3.7%	8.6%	8.61%
OCF Margin	20.2%	16.5%	14.6%	13.5%	7.9%	8.5%	8.8%	7.7%	10.8%	11.3%	9.6%	8.5%	6.3%	4.3%	5.9%	1.5%	1.5%	2.5%	3.9%	8.2%	8.25%
ROE 3Y Avg	snapshot only																				-7.82%
ROE 5Y Avg	snapshot only																				-0.02%
ROA 3Y Avg	snapshot only																				-4.27%
ROIC 3Y Avg	snapshot only																				-3.48%
ROIC Economic	snapshot only																				-1.69%
Cash ROA	snapshot only																				6.22%
Cash ROIC	snapshot only																				8.70%
CROIC	snapshot only																				9.09%
NOPAT Margin	snapshot only																				-1.75%
Pretax Margin	snapshot only																				-4.97%
R&D / Revenue	snapshot only																				4.25%
SGA / Revenue	snapshot only																				15.31%
SBC / Revenue	snapshot only																				0.24%

Valuation

Metric	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	Q2'26	Current
P/E Ratio	10.45	12.41	12.37	11.82	12.10	14.59	14.46	14.25	18.23	17.63	18.99	-27.89	-11.88	-3.23	-2.99	-3.41	-4.20	-3.72	-4.09	-3.80	-6.213
P/S Ratio	1.27	1.39	1.36	1.20	1.21	1.28	1.18	1.15	1.33	1.15	0.90	0.64	0.60	0.36	0.39	0.28	0.36	0.22	0.22	0.24	0.409
P/B Ratio	1.62	1.65	1.76	1.54	1.54	1.63	1.50	1.48	1.70	1.44	1.14	0.78	0.73	0.52	0.56	0.40	0.50	0.34	0.32	0.34	0.593
P/FCF	7.39	9.80	11.24	10.97	24.27	24.53	19.51	24.32	17.94	14.97	15.71	14.73	35.64	-147.49	30.44	-9.16	56.58	13.46	5.88	2.82	2.815
P/OCF	6.28	8.44	9.34	8.84	15.27	15.10	13.43	14.96	12.35	10.23	9.37	7.47	9.61	8.38	6.66	18.26	24.20	8.82	5.50	2.94	2.940
EV/EBITDA	7.38	8.21	7.93	7.44	7.59	8.99	8.79	8.70	10.74	10.80	10.26	23.39	69.86	-11.02	-9.47	-71.40	-31.26	19.93	13.74	17.02	17.022
EV/Revenue	1.43	1.42	1.39	1.22	1.23	1.33	1.23	1.20	1.38	1.30	1.05	0.79	0.76	0.53	0.57	0.46	0.54	0.45	0.45	0.49	0.486
EV/EBIT	9.48	11.29	10.58	10.21	10.51	12.92	12.97	12.73	16.08	16.57	17.70	-63.96	-19.87	-5.34	-5.05	-7.76	-9.44	-22.29	-41.71	-27.49	-27.490
EV/FCF	8.33	9.99	11.45	11.21	24.79	25.51	20.36	25.38	18.62	16.93	18.32	18.29	44.88	-220.35	44.49	-15.10	85.51	27.31	12.18	5.64	5.641
Earnings Yield	9.6%	8.1%	8.1%	8.5%	8.3%	6.9%	6.9%	7.0%	5.5%	5.7%	5.3%	-3.6%	-8.4%	-31.0%	-33.4%	-29.3%	-23.8%	-26.9%	-24.4%	-26.3%	-26.35%
FCF Yield	13.5%	10.2%	8.9%	9.1%	4.1%	4.1%	5.1%	4.1%	5.6%	6.7%	6.4%	6.8%	2.8%	-0.7%	3.3%	-10.9%	1.8%	7.4%	17.0%	35.5%	35.52%
Price/Tangible Book	snapshot only																				0.846
EV/OCF	snapshot only																				5.891
EV/Gross Profit	snapshot only																				3.145
Shareholder Yield	snapshot only																				7.92%

Leverage & Solvency

Metric	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	Q2'26	Current
Current Ratio	3.93	3.03	3.03	3.03	3.03	3.34	3.34	3.34	3.34	2.91	2.91	2.91	2.91	2.76	2.76	2.76	2.76	2.40	2.40	2.40	2.401
Quick Ratio	3.02	2.47	2.47	2.47	2.47	2.49	2.49	2.49	2.49	2.21	2.21	2.21	2.21	1.95	1.95	1.95	1.95	1.57	1.57	1.57	1.569
Debt/Equity	0.48	0.29	0.29	0.29	0.29	0.25	0.25	0.25	0.25	0.36	0.36	0.36	0.36	0.47	0.47	0.47	0.47	0.50	0.50	0.50	0.495
Net Debt/Equity	0.21	0.03	0.03	0.03	0.03	0.06	0.06	0.06	0.06	0.19	0.19	0.19	0.19	0.26	0.26	0.26	0.26	0.35	0.35	0.35	0.346
Debt/Assets	0.28	0.18	0.18	0.18	0.18	0.17	0.17	0.17	0.17	0.21	0.21	0.21	0.21	0.26	0.26	0.26	0.26	0.26	0.26	0.26	0.263
Debt/EBITDA	1.95	1.40	1.27	1.36	1.38	1.34	1.43	1.43	1.54	2.36	2.75	8.58	27.05	-6.63	-5.44	-51.17	-19.26	14.48	10.18	12.21	12.214
Net Debt/EBITDA	0.83	0.16	0.15	0.16	0.16	0.34	0.37	0.37	0.40	1.25	1.46	4.56	14.39	-3.64	-2.99	-28.10	-10.58	10.11	7.11	8.53	8.527
Interest Coverage	23.53	26.37	33.15	32.14	36.26	34.29	45.83	61.50	52.79	34.37	12.85	-1.52	-3.21	-6.67	-6.59	-3.14	-2.93	-0.93	-0.47	-0.75	-0.747
Equity Multiplier	1.75	1.60	1.60	1.60	1.60	1.52	1.52	1.52	1.52	1.68	1.68	1.68	1.68	1.83	1.83	1.83	1.83	1.88	1.88	1.88	1.883
Cash Ratio	snapshot only																				0.444
Debt Service Coverage	snapshot only																				1.206
Cash to Debt	snapshot only																				0.302
FCF to Debt	snapshot only																				0.247
Defensive Interval	snapshot only																				731.9 days

Efficiency & Turnover

Metric	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	Q2'26	Current
Asset Turnover	0.77	0.77	0.84	0.83	0.83	0.81	0.81	0.83	0.82	0.79	0.80	0.78	0.77	0.75	0.73	0.73	0.72	0.77	0.76	0.73	0.727
Inventory Turnover	5.97	6.38	6.93	6.98	6.98	6.36	6.39	6.50	6.45	5.75	5.85	5.81	5.86	5.44	5.31	5.30	5.17	4.65	4.56	4.38	4.377
Receivables Turnover	4.88	4.62	5.03	5.00	4.99	4.19	4.17	4.24	4.20	4.01	4.04	3.94	3.87	3.86	3.76	3.77	3.70	4.16	4.09	3.91	3.909
Payables Turnover	8.93	8.28	8.99	9.05	9.05	7.77	7.81	7.94	7.88	7.41	7.53	7.48	7.54	6.94	6.78	6.77	6.59	6.85	6.72	6.44	6.444
DSO	75	79	73	73	73	87	88	86	87	91	90	93	94	94	97	97	99	88	89	93	93.4 days
DIO	61	57	53	52	52	57	57	56	57	63	62	63	62	67	69	69	71	78	80	83	83.4 days
DPO	41	44	41	40	40	47	47	46	46	49	48	49	48	53	54	54	55	53	54	57	56.6 days
Cash Conversion Cycle	95	92	85	85	85	98	98	96	97	105	104	107	108	109	112	112	114	113	115	120	120.1 days
Fixed Asset Turnover	snapshot only																				4.013
Operating Cycle	snapshot only																				176.8 days
Cash Velocity	snapshot only																				9.502
Capital Intensity	snapshot only																				1.326

Growth (YoY)

Metric	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	Q2'26	Current
Revenue	-7.6%	6.3%	25.4%	19.4%	17.9%	6.9%	-2.3%	-0.1%	-0.7%	1.4%	2.5%	-1.7%	-2.5%	-5.5%	-8.7%	-6.1%	-6.2%	-6.0%	-4.9%	-9.5%	-9.51%
Net Income	4.7%	-0.9%	12.9%	-8.4%	-3.5%	-16.4%	-27.6%	-20.8%	-27.2%	-24.6%	-40.3%	-1.3%	-1.7%	-2.6%	-3.5%	-2.4%	-58.2%	49.2%	61.7%	29.2%	29.17%
EPS	2.9%	-1.7%	12.0%	-8.3%	-1.1%	-14.5%	-25.2%	-18.2%	-26.0%	-22.8%	-38.7%	-1.3%	-1.7%	-2.7%	-3.6%	-2.4%	-57.5%	49.5%	61.8%	29.1%	29.12%
FCF	1.4%	62.2%	52.4%	34.2%	-65.9%	-60.7%	-51.3%	-56.9%	48.3%	49.3%	-2.6%	-9.9%	-77.7%	-1.0%	-79.5%	-1.7%	-64.8%	7.4%	1.7%	3.6%	3.56%
EBITDA	3.6%	-6.4%	15.8%	-1.5%	-1.4%	-8.5%	-21.9%	-16.6%	-21.3%	-17.6%	-24.9%	-75.8%	-91.7%	-1.4%	-1.5%	-1.2%	-2.5%	1.4%	1.5%	5.0%	5.01%
Op. Income	-9.2%	-13.1%	21.2%	-0.1%	0.2%	-12.7%	-32.9%	-27.4%	-26.2%	-19.1%	-27.2%	-1.1%	-1.4%	-1.6%	-2.0%	21.4%	80.0%	59.2%	78.1%	-1.4%	-1.37%
OCF Growth	snapshot only																				3.89%
Asset Growth	snapshot only																				-6.96%
Equity Growth	snapshot only																				-9.49%
Debt Growth	snapshot only																				-4.19%
Shares Change	snapshot only																				-0.06%
Dividend Growth	snapshot only																				-23.74%

Growth (CAGR)

Metric	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	Q2'26	Current
Revenue 3Y	4.3%	6.2%	8.4%	6.9%	6.1%	5.2%	3.4%	4.2%	2.6%	4.8%	7.9%	5.5%	4.5%	0.8%	-2.9%	-2.7%	-3.1%	-3.4%	-3.8%	-5.8%	-5.83%
Revenue 5Y	3.9%	6.1%	8.2%	8.1%	7.8%	7.3%	7.0%	6.8%	5.8%	5.4%	5.0%	3.7%	3.0%	2.2%	0.7%	0.9%	-0.2%	0.5%	1.7%	-0.1%	-0.08%
EPS 3Y	39.4%	27.9%	28.4%	32.6%	3.6%	3.7%	-0.2%	-2.7%	-9.0%	-13.4%	-19.9%	—	—	—	—	—	—	—	—	—	—
EPS 5Y	6.4%	7.1%	9.1%	6.5%	4.8%	1.8%	0.7%	1.1%	14.7%	6.7%	-0.6%	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	40.8%	28.8%	29.3%	33.0%	3.4%	3.7%	-0.6%	-3.5%	-9.7%	-14.5%	-21.3%	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	6.5%	7.7%	9.7%	6.8%	4.9%	1.9%	0.5%	0.7%	14.4%	6.2%	-1.3%	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	10.5%	8.8%	10.9%	10.3%	10.8%	6.6%	1.2%	-1.6%	-7.0%	-10.9%	-12.1%	-41.7%	-60.0%	—	—	—	—	-48.4%	-40.8%	-44.2%	-44.22%
EBITDA 5Y	8.2%	7.2%	9.9%	8.0%	6.4%	5.0%	4.0%	3.6%	0.9%	-0.6%	-4.4%	-23.0%	-38.4%	—	—	—	—	-34.8%	-28.4%	-32.3%	-32.27%
Gross Profit 3Y	3.4%	4.6%	7.2%	4.6%	3.6%	-0.1%	-3.2%	-2.4%	-4.6%	-2.3%	0.5%	-3.9%	-7.1%	-14.0%	-18.1%	-16.1%	-15.1%	-14.9%	-14.0%	-16.4%	-16.35%
Gross Profit 5Y	4.8%	5.2%	7.1%	5.8%	5.0%	3.9%	3.0%	2.8%	1.9%	2.0%	1.0%	-1.5%	-4.3%	-8.1%	-10.1%	-9.4%	-9.9%	-10.4%	-8.4%	-10.5%	-10.47%
Op. Income 3Y	3.8%	2.6%	6.8%	7.1%	8.9%	1.5%	-5.2%	-8.3%	-12.5%	-15.0%	-16.0%	—	—	—	—	—	—	—	—	—	—
Op. Income 5Y	7.1%	3.1%	7.0%	4.7%	2.4%	0.2%	-1.9%	-2.1%	-3.7%	-5.2%	-9.9%	—	—	—	—	—	—	—	—	—	—
FCF 3Y	28.0%	30.7%	37.3%	38.8%	9.6%	5.2%	7.6%	-13.4%	6.1%	-1.7%	-10.2%	-19.5%	-51.7%	—	-54.0%	—	-51.2%	-34.2%	-18.5%	15.2%	15.18%
FCF 5Y	19.2%	12.1%	6.6%	4.8%	-12.6%	-13.1%	-8.3%	-10.6%	1.2%	5.5%	4.2%	0.7%	-15.3%	—	-24.3%	—	-37.7%	-28.9%	-16.6%	-2.5%	-2.45%
OCF 3Y	17.1%	15.1%	14.9%	13.7%	-0.8%	-1.1%	0.2%	-12.3%	1.5%	-1.9%	-6.0%	-8.7%	-29.2%	-35.8%	-28.2%	-53.0%	-44.5%	-35.6%	-26.4%	-3.4%	-3.44%
OCF 5Y	15.5%	10.2%	6.5%	5.0%	-7.0%	-7.4%	-5.4%	-6.6%	0.0%	2.4%	0.1%	-2.0%	-5.5%	-14.2%	-8.7%	-34.1%	-33.3%	-28.4%	-21.7%	-8.9%	-8.91%
Assets 3Y	24.9%	17.0%	17.0%	17.0%	17.0%	4.1%	4.1%	4.1%	4.1%	4.8%	4.8%	4.8%	4.8%	-1.5%	-1.5%	-1.5%	-1.5%	-2.0%	-2.0%	-2.0%	-2.04%
Assets 5Y	17.7%	17.5%	17.5%	17.5%	17.5%	14.6%	14.6%	14.6%	14.6%	11.5%	11.5%	11.5%	11.5%	2.6%	2.6%	2.6%	2.6%	-1.0%	-1.0%	-1.0%	-0.96%
Equity 3Y	13.1%	13.4%	13.4%	13.4%	13.4%	9.8%	9.8%	9.8%	9.8%	6.3%	6.3%	6.3%	6.3%	-5.9%	-5.9%	-5.9%	-5.9%	-8.8%	-8.8%	-8.8%	-8.79%
Book Value 3Y	12.0%	12.6%	12.6%	13.0%	13.6%	9.8%	10.3%	10.7%	10.7%	7.7%	8.1%	8.7%	9.3%	-3.1%	-3.2%	-3.6%	-4.1%	-7.0%	-7.4%	-7.6%	-7.64%
Dividend 3Y	2.1%	1.5%	0.0%	2.3%	4.4%	5.4%	5.1%	3.3%	1.3%	0.2%	1.5%	2.2%	2.8%	3.1%	2.1%	2.0%	2.3%	2.9%	-1.3%	-7.5%	-7.48%

Growth Quality

Metric	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	Q2'26	Current
Revenue Stability	0.75	0.98	0.76	0.86	0.83	0.98	0.77	0.87	0.79	0.98	0.75	0.73	0.66	0.61	0.11	0.12	0.00	0.02	0.09	0.00	0.000
Earnings Stability	0.32	0.46	0.57	0.41	0.45	0.36	0.30	0.23	0.20	0.07	0.00	0.15	0.50	0.49	0.55	0.74	0.79	0.73	0.71	0.87	0.870
Margin Stability	0.97	0.97	0.98	0.96	0.95	0.93	0.92	0.92	0.92	0.91	0.90	0.88	0.86	0.81	0.80	0.80	0.79	0.75	0.76	0.76	0.764
Rev. Growth Consistency	0.00	1.00	0.50	0.50	0.50	1.00	0.00	0.00	0.00	1.00	0.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	1.00	0.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.500
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	0	1	0	1	0	1	0	0
Earnings Persistence	0.98	1.00	0.95	0.97	0.99	0.93	0.89	0.92	0.89	0.90	0.84	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	0.88	0.883
Earnings Smoothness	0.95	0.99	0.88	0.91	0.96	0.82	0.68	0.77	0.68	0.72	0.50	—	—	—	—	—	—	—	—	—	—
ROE Trend	-0.01	-0.01	-0.00	-0.03	-0.03	-0.03	-0.04	-0.04	-0.05	-0.04	-0.06	-0.14	-0.17	-0.26	-0.27	-0.15	-0.14	-0.05	-0.02	-0.02	-0.019
Gross Margin Trend	-0.01	-0.02	-0.01	-0.02	-0.02	-0.04	-0.04	-0.04	-0.03	-0.02	-0.02	-0.03	-0.05	-0.07	-0.07	-0.05	-0.04	-0.03	-0.03	-0.03	-0.025
FCF Margin Trend	0.12	0.07	0.04	0.02	-0.07	-0.07	-0.05	-0.06	-0.04	-0.02	-0.03	-0.03	-0.04	-0.07	-0.05	-0.08	-0.04	-0.02	0.00	0.08	0.080
Sustainable Growth Rate	14.1%	12.3%	13.3%	11.9%	11.5%	8.9%	8.1%	8.2%	7.1%	6.2%	3.9%	—	—	—	—	—	—	—	—	—	—
Internal Growth Rate	8.7%	8.0%	8.7%	7.7%	7.4%	6.1%	5.5%	5.5%	4.8%	4.0%	2.5%	—	—	—	—	—	—	—	—	—	—

Cash Flow Quality

Metric	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	Q2'26	Current
OCF/Net Income	1.66	1.47	1.32	1.34	0.79	0.97	1.08	0.95	1.48	1.72	2.03	-3.73	-1.24	-0.39	-0.45	-0.19	-0.17	-0.42	-0.74	-1.29	-1.291
FCF/OCF	0.85	0.86	0.83	0.81	0.63	0.62	0.69	0.62	0.69	0.68	0.60	0.51	0.27	-0.06	0.22	-1.99	0.43	0.66	0.94	1.04	1.044
FCF/Net Income	snapshot only																				-1.348
OCF/EBITDA	snapshot only																				2.890
CapEx/Revenue	3.0%	2.3%	2.5%	2.6%	2.9%	3.3%	2.7%	2.9%	3.4%	3.6%	3.9%	4.2%	4.6%	4.5%	4.6%	4.6%	0.9%	0.9%	0.3%	0.4%	0.37%
CapEx/Depreciation	snapshot only																				0.078
Accruals Ratio	-0.06	-0.04	-0.03	-0.03	0.02	0.00	-0.01	0.00	-0.03	-0.04	-0.04	-0.08	-0.09	-0.11	-0.14	-0.07	-0.07	-0.07	-0.07	-0.11	-0.106
Sloan Accruals	snapshot only																				-0.093
Cash Flow Adequacy	snapshot only																				4.342

Dividends & Buybacks

Metric	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	Q2'26	Current
Dividend Yield	1.4%	1.1%	1.1%	1.3%	1.4%	1.4%	1.5%	1.5%	1.3%	1.5%	1.9%	2.7%	2.9%	5.0%	4.6%	6.5%	5.2%	8.8%	8.1%	6.3%	1.95%
Dividend/Share	$0.45	$0.45	$0.46	$0.49	$0.52	$0.54	$0.54	$0.54	$0.54	$0.54	$0.55	$0.56	$0.56	$0.56	$0.56	$0.56	$0.57	$0.57	$0.51	$0.43	$0.22
Payout Ratio	14.3%	14.2%	13.5%	15.6%	16.7%	20.0%	21.4%	21.1%	23.4%	25.7%	35.6%	—	—	—	—	—	—	—	—	—	—
FCF Payout Ratio	10.1%	11.2%	12.2%	14.4%	33.6%	33.6%	28.8%	36.0%	23.0%	21.8%	29.4%	40.0%	1.0%	—	1.4%	—	3.0%	1.2%	47.6%	17.8%	17.81%
Total Payout Ratio	17.5%	22.9%	25.0%	56.7%	77.0%	83.1%	93.2%	77.7%	70.5%	88.1%	1.1%	—	—	—	—	—	—	—	—	—	—
Div. Increase Streak	0	0	1	1	1	1	1	1	1	0	0	0	0	0	0	0	0	1	0	0	0
Chowder Number	0.11	0.08	0.03	0.09	0.15	0.19	0.16	0.09	0.03	-0.01	0.01	0.03	0.03	0.06	0.03	0.06	0.07	0.11	-0.00	-0.17	-0.174
Buyback Yield	0.3%	0.7%	0.9%	3.5%	5.0%	4.3%	5.0%	4.0%	2.6%	3.5%	3.7%	3.8%	3.4%	4.4%	3.6%	2.5%	1.9%	2.3%	1.9%	1.6%	1.59%
Net Buyback Yield	0.3%	0.6%	0.9%	3.4%	4.9%	4.3%	5.0%	4.0%	2.6%	3.5%	3.4%	3.3%	2.8%	3.4%	3.6%	2.5%	1.9%	2.3%	1.9%	1.6%	1.59%
Total Shareholder Return	1.7%	1.8%	2.0%	4.7%	6.3%	5.7%	6.4%	5.5%	3.9%	5.0%	5.2%	6.0%	5.7%	8.4%	8.2%	9.0%	7.2%	11.1%	10.0%	7.9%	7.92%

DuPont Factors

Metric	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	Q2'26	Current
Tax Burden (NI/EBT)	0.88	0.91	0.85	0.85	0.85	0.86	0.86	0.86	0.86	0.86	0.87	1.11	1.01	0.96	1.00	1.04	1.11	1.25	1.27	1.29	1.286
Interest Burden (EBT/EBIT)	0.92	0.98	0.99	1.00	1.00	0.99	1.00	0.99	0.99	0.97	0.92	1.66	1.31	1.15	1.15	1.32	1.34	2.36	3.88	2.81	2.810
EBIT Margin	0.15	0.13	0.13	0.12	0.12	0.10	0.09	0.09	0.09	0.08	0.06	-0.01	-0.04	-0.10	-0.11	-0.06	-0.06	-0.02	-0.01	-0.02	-0.018
Asset Turnover	0.77	0.77	0.84	0.83	0.83	0.81	0.81	0.83	0.82	0.79	0.80	0.78	0.77	0.75	0.73	0.73	0.72	0.77	0.76	0.73	0.727
Equity Multiplier	1.77	1.67	1.67	1.67	1.67	1.56	1.56	1.56	1.56	1.60	1.60	1.60	1.60	1.75	1.75	1.75	1.75	1.86	1.86	1.86	1.857

Per Share

Metric	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	Q2'26	Current
EPS (Diluted TTM)	$3.16	$3.17	$3.40	$3.14	$3.12	$2.71	$2.54	$2.57	$2.31	$2.09	$1.56	$-0.74	$-1.64	$-3.49	$-4.02	$-2.50	$-2.58	$-1.76	$-1.54	$-1.77	$-1.77
Book Value/Share	$20.40	$23.82	$23.87	$24.11	$24.50	$24.26	$24.55	$24.80	$24.80	$25.58	$25.96	$26.40	$26.66	$21.70	$21.62	$21.58	$21.58	$19.53	$19.52	$19.54	$19.03
Tangible Book/Share	$7.99	$11.75	$11.78	$11.89	$12.09	$12.56	$12.71	$12.84	$12.84	$10.41	$10.56	$10.74	$10.85	$9.61	$9.58	$9.56	$9.56	$7.95	$7.95	$7.96	$7.96
Revenue/Share	$25.98	$28.23	$30.81	$30.97	$31.38	$30.89	$31.12	$31.99	$31.67	$32.04	$32.71	$32.49	$32.22	$31.57	$30.58	$30.65	$30.10	$29.53	$29.00	$27.75	$27.58
FCF/Share	$4.47	$4.02	$3.74	$3.38	$1.56	$1.61	$1.88	$1.51	$2.35	$2.47	$1.88	$1.40	$0.55	$-0.08	$0.40	$-0.93	$0.19	$0.49	$1.07	$2.39	$1.21
OCF/Share	$5.26	$4.67	$4.50	$4.20	$2.48	$2.62	$2.74	$2.45	$3.41	$3.61	$3.16	$2.76	$2.03	$1.35	$1.81	$0.47	$0.45	$0.74	$1.14	$2.29	$1.93
Cash/Share	$5.66	$6.05	$6.06	$6.12	$6.22	$4.57	$4.62	$4.67	$4.67	$4.26	$4.33	$4.40	$4.44	$4.57	$4.56	$4.55	$4.55	$2.92	$2.92	$2.92	$3.77
EBITDA/Share	$5.04	$4.89	$5.40	$5.10	$5.09	$4.58	$4.36	$4.39	$4.07	$3.86	$3.36	$1.10	$0.35	$-1.53	$-1.86	$-0.20	$-0.52	$0.67	$0.95	$0.79	$0.79
Debt/Share	$9.84	$6.84	$6.86	$6.92	$7.04	$6.14	$6.22	$6.28	$6.28	$9.11	$9.24	$9.40	$9.49	$10.15	$10.11	$10.09	$10.09	$9.67	$9.66	$9.68	$9.68
Net Debt/Share	$4.18	$0.79	$0.79	$0.80	$0.81	$1.57	$1.59	$1.61	$1.61	$4.85	$4.92	$5.00	$5.05	$5.57	$5.55	$5.54	$5.54	$6.75	$6.75	$6.75	$6.75

Academic Models

Metric	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	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.806
Altman Z-Prime	snapshot only																				3.270
Piotroski F-Score	5	5	7	6	5	5	6	6	6	6	5	4	4	4	3	4	3	3	4	4	4
Beneish M-Score	-2.81	-2.29	-2.20	-2.12	-1.98	-2.35	-2.50	-2.53	-2.65	-2.54	-2.38	-2.49	-2.31	-2.82	-3.41	-3.13	-3.23	-2.65	-2.91	-3.07	-3.071
Ohlson O-Score	snapshot only																				-7.293
ROIC (Greenblatt)	snapshot only																				-3.04%
Net-Net WC	snapshot only																				$-1.48
EVA	snapshot only																				$-110512000.00

Credit

Metric	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	Q2'26	Current
Credit Rating	snapshot only																				B+
Credit Score	82.86	86.12	91.70	88.81	85.98	92.24	89.89	88.73	94.20	81.09	73.36	38.60	37.13	43.04	44.36	42.52	43.06	34.66	35.60	31.66	31.660
Credit Grade	snapshot only																				14
Credit Trend	snapshot only																				-10.858
Implied Spread (bps)	snapshot only																				650.000
Industry Credit Rank	snapshot only																				14
Sector Credit Rank	snapshot only																				18

MEI 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