$17.28

+0.08 (+0.47%)

Weekly Expected Move ±5.4%

$15 $16 $17 $18 $19

NYSE · Industrials · Security & Protection Services · Alpha Radar Sell · Power 38 · $549.8M mcap · 18M float · 0.971% daily turnover · Short 48% 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

48.2 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 8.3% · 5Y Avg: 2.4%

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. MG shows a Weak competitive edge (48.2/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Cost Advantage. ROIC of 8.3% 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

$19

Low

$22

Avg Target

$22

High

Based on 2 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 6Hold: 11Sell: 1Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$22.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-04-30	Roth Capital	—	Initiated	$22	—	+19.0%	$18.49
2025-11-20	UBS	—	Initiated	$16	—	+43.2%	$11.17
2024-05-02	EF Hutton	Tim Moore	Initiated	$11	—	+20.0%	$9.16

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. MG receives an overall rating of B+. Strongest factors: ROE (4/5), ROA (4/5). Areas of concern: D/E (1/5).

Rating Change History

Date	From	To
2026-05-11	B	B+
2026-05-08	C+	B
2026-05-05	B	C+
2026-03-30	B-	B
2026-03-16	B	B-
2026-03-06	C	B
2026-03-05	C+	C
2026-03-04	B	C+
2026-01-03	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.

★ ★ ★ ★ ★ 44 Grade B

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. MG scores highest in Momentum (87/100) and lowest in Profitability (23/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

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

Altman Z-Score

2.53

Grey Zone

Piotroski F-Score

5/9

✓ ✓ ✓ ✓ ✓ ✗ ✗ ✗ ✗

Beneish M-Score

-2.31

Unlikely Manipulator

Ohlson O-Score

-6.41

Bankruptcy prob: 0.2%

Low Risk

Credit Rating

BBB-

Score: 51.2/100

Trend: Improving

Earnings Quality

100/100

OCF/NI: 1.35x

Accruals: -1.4%

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. MG scores 2.53, 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. MG 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. MG's score of -2.31 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. MG'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. MG receives an estimated rating of BBB- (score: 51.2/100), with a improving trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). MG's score of 100/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

24.38x

PEG

0.54x

P/S

0.75x

P/B

2.34x

P/FCF

159.13x

P/OCF

16.01x

EV/EBITDA

8.63x

EV/Revenue

0.95x

EV/EBIT

14.18x

EV/FCF

229.89x

Earnings Yield

4.64%

FCF Yield

0.63%

Shareholder Yield

0.00%

Graham Number

$10.56

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 24.4x earnings, MG commands a growth premium. Graham's intrinsic value formula yields $10.56 per share, 64% below the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

0.758

NI / EBT

Interest Burden

0.601

EBT / EBIT

EBIT Margin

0.067

EBIT / Rev

Asset Turnover

1.328

Rev / Assets

Equity Multiplier

2.538

Assets / Equity

ROE

10.3%

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. MG's ROE of 10.3% is driven by Asset Turnover (1.328), indicating efficient use of assets to generate revenue.

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

44.17%

Fair P/E

96.83x

Intrinsic Value

$66.46

Price/Value

0.22x

Margin of Safety

77.76%

Premium

-77.76%

Assessment

Undervalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with MG's realized 44.2% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $66.46, MG appears undervalued with a 78% margin of safety. The adjusted fair P/E of 96.8x compares to the current market P/E of 24.4x.

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

$17.22

Median 1Y

$15.06

5th Pctile

$5.83

95th Pctile

$39.10

Ann. Volatility

57.3%

Analyst Target

$22.00

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

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
Sotirios J. Vahaviolos Chairman, President and Chief Executive Officer	$504,400	$963,442	$2,197,268
Jonathan H. Wolk Executive Vice President, Chief Financial Officer and Treasurer	$338,000	$594,246	$1,281,690
Michael J. Lange Vice Chairman and Group Executive Vice President, Strategic Planning and	$316,400	$638,174	$1,260,375
Dennis Bertolotti Group Executive Vice President, Services Americas	$306,885	$630,444	$1,245,939
Michael C. Keefe Executive Vice President, General Counsel and Secretary	$263,120	$469,827	$963,996

CEO Pay Ratio

189:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $2,197,268

Avg Employee Cost (SGA/emp): $11,656

Employees: 12,000

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

12,000

+150.0% YoY

Revenue / Employee

$60,335

Rev: $724,024,000

Profit / Employee

$1,403

NI: $16,837,000

SGA / Employee

$11,656

Avg labor cost proxy

R&D / Employee

$86

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	0.9%	1.7%	1.9%	1.9%	1.3%	1.8%	3.3%	3.4%	1.3%	-6.1%	-9.0%	-5.9%	-2.8%	5.8%	9.8%	7.6%	5.9%	9.3%	7.8%	10.3%	10.32%
ROA	0.3%	0.6%	0.7%	0.7%	0.4%	0.6%	1.2%	1.3%	0.5%	-2.2%	-3.3%	-2.1%	-1.0%	2.1%	3.6%	2.8%	2.2%	3.4%	3.1%	4.1%	4.07%
ROIC	-0.9%	-2.5%	-3.1%	-2.6%	-0.2%	2.0%	8.6%	8.9%	11.6%	6.3%	-0.4%	1.1%	2.7%	6.3%	8.2%	6.9%	5.8%	7.9%	7.2%	8.3%	8.30%
ROCE	3.6%	4.3%	4.1%	4.1%	3.7%	3.7%	4.6%	5.3%	3.9%	0.7%	-0.5%	1.3%	3.2%	7.5%	10.1%	8.5%	7.6%	9.4%	9.5%	10.8%	10.82%
Gross Margin	31.1%	29.9%	29.0%	24.7%	29.9%	30.1%	30.3%	27.4%	28.2%	30.3%	29.5%	25.0%	27.1%	29.9%	29.7%	25.3%	29.1%	32.6%	26.9%	25.1%	25.06%
Operating Margin	-6.4%	-5.3%	1.3%	-2.9%	5.3%	5.1%	20.1%	-1.1%	2.2%	-2.6%	0.4%	3.0%	6.3%	6.5%	6.1%	-0.6%	4.5%	10.4%	8.4%	3.1%	3.05%
Net Margin	3.3%	1.9%	-0.1%	-3.3%	2.6%	2.5%	1.7%	-3.0%	0.2%	-5.7%	-1.4%	0.5%	3.4%	3.5%	3.0%	-2.0%	1.6%	6.7%	2.1%	1.4%	1.41%
EBITDA Margin	11.3%	10.2%	6.7%	2.5%	9.9%	9.7%	8.3%	3.9%	6.9%	2.3%	5.1%	7.6%	10.7%	11.7%	10.9%	4.2%	8.7%	14.4%	13.0%	7.7%	7.70%
FCF Margin	5.0%	4.2%	3.4%	2.3%	2.4%	2.5%	1.9%	3.1%	2.9%	0.9%	0.4%	-0.3%	-1.6%	2.0%	3.7%	4.7%	2.8%	0.3%	1.0%	0.4%	0.41%
OCF Margin	8.0%	7.3%	6.2%	4.9%	4.7%	4.4%	3.8%	5.2%	5.3%	3.8%	3.8%	3.2%	1.8%	5.5%	6.9%	7.8%	5.9%	3.7%	4.6%	4.1%	4.12%
ROE 3Y Avg	snapshot only																				3.64%
ROE 5Y Avg	snapshot only																				3.26%
ROA 3Y Avg	snapshot only																				1.52%
ROIC 3Y Avg	snapshot only																				3.06%
ROIC Economic	snapshot only																				8.06%
Cash ROA	snapshot only																				5.21%
Cash ROIC	snapshot only																				6.70%
CROIC	snapshot only																				0.67%
NOPAT Margin	snapshot only																				5.11%
Pretax Margin	snapshot only																				4.04%
R&D / Revenue	snapshot only																				0.13%
SGA / Revenue	snapshot only																				19.64%
SBC / Revenue	snapshot only																				0.32%

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	129.99	74.01	58.01	50.76	70.01	37.91	22.95	29.60	92.10	-13.69	-12.78	-26.13	-47.69	31.97	15.13	22.26	22.22	17.30	24.28	21.54	24.380
P/S Ratio	0.46	0.46	0.33	0.29	0.26	0.20	0.22	0.29	0.34	0.24	0.32	0.42	0.35	0.49	0.39	0.47	0.36	0.44	0.56	0.66	0.752
P/B Ratio	1.50	1.55	1.12	0.98	0.89	0.67	0.75	1.03	1.19	0.83	1.17	1.58	1.36	1.89	1.44	1.66	1.28	1.58	1.73	2.05	2.343
P/FCF	9.22	11.06	9.74	12.57	10.96	7.74	11.48	9.54	11.85	25.48	71.98	-153.10	-22.58	23.98	10.57	9.81	13.10	149.17	56.14	159.13	159.130
P/OCF	5.80	6.31	5.30	5.81	5.62	4.45	5.65	5.62	6.41	6.24	8.34	13.08	19.16	8.88	5.72	5.96	6.13	11.84	12.39	16.01	16.011
EV/EBITDA	9.94	9.53	8.02	7.45	7.47	6.65	6.49	7.18	8.63	9.81	13.14	12.63	9.65	8.62	6.32	7.63	6.93	7.13	8.37	8.63	8.634
EV/Revenue	0.81	0.79	0.63	0.58	0.56	0.49	0.50	0.58	0.63	0.52	0.60	0.69	0.62	0.76	0.64	0.72	0.62	0.69	0.86	0.95	0.953
EV/EBIT	30.31	25.63	23.44	21.84	23.24	20.67	17.40	17.60	25.44	113.23	-222.01	91.21	33.91	17.74	11.38	14.74	14.00	12.99	14.50	14.18	14.180
EV/FCF	16.06	19.00	18.53	25.54	23.29	19.32	26.52	18.69	21.64	55.53	136.47	-255.17	-39.98	37.30	17.32	15.27	22.55	236.27	85.61	229.89	229.888
Earnings Yield	0.8%	1.4%	1.7%	2.0%	1.4%	2.6%	4.4%	3.4%	1.1%	-7.3%	-7.8%	-3.8%	-2.1%	3.1%	6.6%	4.5%	4.5%	5.8%	4.1%	4.6%	4.64%
FCF Yield	10.8%	9.0%	10.3%	8.0%	9.1%	12.9%	8.7%	10.5%	8.4%	3.9%	1.4%	-0.7%	-4.4%	4.2%	9.5%	10.2%	7.6%	0.7%	1.8%	0.6%	0.63%
PEG Ratio	snapshot only																				0.543
Price/Tangible Book	snapshot only																				38.894
EV/OCF	snapshot only																				23.130
EV/Gross Profit	snapshot only																				3.338
Acquirers Multiple	snapshot only																				14.180
Shareholder Yield	snapshot only																				0.00%
Graham Number	snapshot only																				$10.56

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	1.48	1.48	1.33	1.33	1.33	1.33	1.62	1.62	1.62	1.62	1.55	1.55	1.55	1.55	1.50	1.50	1.50	1.50	1.47	1.47	1.470
Quick Ratio	1.36	1.36	1.22	1.22	1.22	1.22	1.49	1.49	1.49	1.49	1.42	1.42	1.42	1.42	1.37	1.37	1.37	1.37	1.36	1.36	1.357
Debt/Equity	1.25	1.25	1.13	1.13	1.13	1.13	1.09	1.09	1.09	1.09	1.14	1.14	1.14	1.14	1.01	1.01	1.01	1.01	1.03	1.03	1.030
Net Debt/Equity	1.12	1.12	1.01	1.01	1.01	1.01	0.98	0.98	0.98	0.98	1.05	1.05	1.05	1.05	0.92	0.92	0.92	0.92	0.91	0.91	0.911
Debt/Assets	0.42	0.42	0.40	0.40	0.40	0.40	0.40	0.40	0.40	0.40	0.41	0.41	0.41	0.41	0.39	0.39	0.39	0.39	0.42	0.42	0.419
Debt/EBITDA	4.73	4.45	4.26	4.24	4.43	4.46	4.07	3.88	4.31	5.86	6.76	5.50	4.57	3.35	2.71	3.00	3.20	2.89	3.26	3.00	3.004
Net Debt/EBITDA	4.23	3.98	3.81	3.78	3.95	3.99	3.68	3.52	3.90	5.31	6.21	5.05	4.20	3.08	2.46	2.73	2.91	2.63	2.88	2.66	2.657
Interest Coverage	1.26	1.68	1.67	1.90	1.92	1.82	1.88	1.79	1.18	0.20	-0.11	0.32	0.77	1.77	2.42	2.18	1.98	2.57	2.94	3.46	3.463
Equity Multiplier	2.96	2.96	2.80	2.80	2.80	2.80	2.70	2.70	2.70	2.70	2.81	2.81	2.81	2.81	2.63	2.63	2.63	2.63	2.46	2.46	2.456
Cash Ratio	snapshot only																				0.225
Debt Service Coverage	snapshot only																				5.688
Cash to Debt	snapshot only																				0.115
FCF to Debt	snapshot only																				0.013
Defensive Interval	snapshot only																				417.6 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	0.98	1.02	1.18	1.20	1.20	1.21	1.25	1.26	1.26	1.26	1.32	1.35	1.38	1.38	1.38	1.34	1.33	1.35	1.31	1.33	1.328
Inventory Turnover	33.75	35.40	37.18	37.80	38.04	38.23	37.28	37.30	37.36	37.38	34.79	35.92	36.77	36.98	35.36	34.18	33.71	33.96	36.27	36.69	36.689
Receivables Turnover	5.25	5.47	6.24	6.31	6.32	6.36	5.90	5.95	5.92	5.93	5.50	5.63	5.74	5.76	5.61	5.43	5.40	5.50	5.14	5.19	5.188
Payables Turnover	30.61	32.10	35.41	36.00	36.23	36.41	38.52	38.53	38.60	38.62	33.94	35.04	35.86	36.08	37.38	36.13	35.63	35.90	39.63	40.09	40.089
DSO	69	67	59	58	58	57	62	61	62	62	66	65	64	63	65	67	68	66	71	70	70.3 days
DIO	11	10	10	10	10	10	10	10	10	10	10	10	10	10	10	11	11	11	10	10	9.9 days
DPO	12	11	10	10	10	10	9	9	9	9	11	10	10	10	10	10	10	10	9	9	9.1 days
Cash Conversion Cycle	68	66	58	57	57	57	62	62	62	62	66	65	63	63	66	68	68	67	72	71	71.2 days
Fixed Asset Turnover	snapshot only																				7.851
Operating Cycle	snapshot only																				80.3 days
Cash Velocity	snapshot only																				26.116
Capital Intensity	snapshot only																				0.791

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	-2.3%	9.2%	14.3%	16.7%	7.2%	3.5%	1.5%	1.3%	0.6%	0.2%	2.6%	4.1%	6.5%	6.8%	3.4%	-2.1%	-4.5%	-3.2%	-0.8%	3.5%	3.48%
Net Income	1.0%	1.0%	1.0%	1.6%	12.5%	-14.0%	68.4%	78.2%	0.2%	-4.4%	-3.7%	-2.7%	-3.1%	1.9%	2.1%	2.3%	3.1%	61.0%	-11.2%	51.7%	51.66%
EPS	1.0%	1.0%	1.0%	1.6%	12.2%	-14.3%	67.7%	75.9%	-1.2%	-4.4%	-3.7%	-2.6%	-3.1%	1.9%	2.0%	2.3%	3.1%	59.9%	-13.0%	44.4%	44.42%
FCF	-40.8%	-37.8%	-55.8%	-68.3%	-49.0%	-37.0%	-43.5%	37.0%	21.9%	-62.7%	-76.1%	-1.1%	-1.6%	1.3%	7.8%	18.1%	2.7%	-86.0%	-73.2%	-91.0%	-90.96%
EBITDA	1.8%	1.8%	1.8%	33.2%	-1.6%	-8.2%	0.0%	4.1%	-2.0%	-27.3%	-39.4%	-28.8%	-4.9%	76.3%	1.3%	69.8%	32.4%	7.4%	0.2%	20.3%	20.28%
Op. Income	94.2%	80.0%	77.2%	-5.4%	64.2%	1.8%	3.1%	3.2%	22.9%	91.3%	-1.0%	-89.2%	-69.9%	-3.5%	21.9%	5.1%	1.2%	27.2%	8.0%	47.8%	47.83%
OCF Growth	snapshot only																				-45.36%
Asset Growth	snapshot only																				10.66%
Equity Growth	snapshot only																				18.67%
Debt Growth	snapshot only																				20.40%
Shares Change	snapshot only																				5.02%

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	-5.0%	-3.8%	-3.0%	-2.2%	-2.5%	-2.7%	-2.8%	-1.7%	1.8%	4.2%	6.0%	7.1%	4.7%	3.5%	2.5%	1.0%	0.8%	1.2%	1.7%	1.8%	1.78%
Revenue 5Y	-2.3%	-1.2%	-0.2%	-0.0%	0.4%	0.2%	-0.4%	-0.9%	-1.5%	-1.6%	-1.0%	-0.3%	-0.1%	-0.3%	-0.5%	-0.7%	1.4%	3.2%	4.1%	4.5%	4.50%
EPS 3Y	-7.7%	-23.7%	-18.8%	—	2.3%	-6.3%	1.1%	—	—	—	—	—	—	37.3%	67.2%	54.0%	62.0%	69.1%	34.4%	44.2%	44.17%
EPS 5Y	-37.9%	-29.8%	-22.7%	-20.2%	-26.2%	—	—	—	-2.7%	—	—	—	—	20.0%	23.5%	—	—	—	—	—	—
Net Income 3Y	-6.9%	-22.2%	-17.3%	—	2.4%	-5.2%	2.4%	—	—	—	—	—	—	39.6%	70.0%	56.4%	64.5%	72.1%	37.3%	48.3%	48.27%
Net Income 5Y	-37.9%	-29.9%	-22.6%	-20.3%	-25.9%	—	—	—	-1.9%	—	—	—	—	22.0%	25.6%	—	—	—	—	—	—
EBITDA 3Y	4.4%	-2.5%	0.2%	12.5%	12.4%	8.8%	6.2%	—	—	—	—	-0.4%	-2.9%	5.6%	11.9%	7.9%	7.3%	11.2%	12.0%	13.3%	13.27%
EBITDA 5Y	-4.4%	-2.7%	2.7%	1.9%	1.3%	13.9%	8.7%	7.0%	1.8%	-9.1%	-9.4%	1.1%	5.8%	10.5%	10.9%	—	—	—	—	15.0%	15.05%
Gross Profit 3Y	-1.6%	-1.5%	-1.8%	-1.9%	-2.9%	-3.5%	-3.0%	-0.8%	1.8%	3.8%	4.5%	4.7%	2.3%	1.5%	1.0%	0.2%	0.9%	2.2%	1.5%	0.7%	0.73%
Gross Profit 5Y	-1.1%	-0.5%	0.4%	0.4%	0.8%	1.2%	1.1%	1.2%	-0.1%	-0.5%	-0.4%	-0.5%	-0.8%	-1.2%	-1.3%	-1.1%	1.1%	3.1%	3.0%	3.3%	3.26%
Op. Income 3Y	—	—	—	—	—	-12.5%	25.6%	—	—	—	—	1.3%	—	—	—	—	—	32.9%	-3.5%	-1.0%	-0.98%
Op. Income 5Y	—	—	—	—	—	81.7%	62.9%	47.3%	29.0%	3.7%	—	-13.7%	-3.9%	4.4%	10.5%	—	—	—	—	56.3%	56.34%
FCF 3Y	1.2%	6.0%	3.8%	-11.6%	-7.6%	-20.4%	-28.9%	-15.6%	-28.4%	-47.3%	-60.9%	—	—	-18.5%	5.7%	29.1%	5.8%	-50.6%	-17.5%	-47.8%	-47.81%
FCF 5Y	-9.2%	-11.9%	-20.8%	-23.2%	-20.8%	-17.9%	-17.8%	-3.5%	-8.4%	-22.5%	-31.5%	—	—	-15.4%	-5.6%	-1.1%	-18.6%	-45.7%	-32.5%	-42.7%	-42.70%
OCF 3Y	-0.8%	3.1%	0.5%	-8.5%	-9.2%	-19.4%	-23.6%	-14.0%	-20.3%	-24.0%	-26.7%	-29.3%	-35.8%	-5.8%	5.9%	17.8%	9.0%	-4.4%	7.7%	-6.0%	-5.95%
OCF 5Y	-5.6%	-6.5%	-13.9%	-14.4%	-14.7%	-14.3%	-13.7%	-5.3%	-6.8%	-9.7%	-8.5%	-12.2%	-20.5%	-6.9%	-3.2%	-0.7%	-10.7%	-15.2%	-13.4%	-14.2%	-14.20%
Assets 3Y	1.7%	1.7%	-6.8%	-6.8%	-6.8%	-6.8%	-9.4%	-9.4%	-9.4%	-9.4%	-2.9%	-2.9%	-2.9%	-2.9%	-2.4%	-2.4%	-2.4%	-2.4%	2.7%	2.7%	2.66%
Assets 5Y	3.9%	3.9%	3.1%	3.1%	3.1%	3.1%	-0.7%	-0.7%	-0.7%	-0.7%	-5.1%	-5.1%	-5.1%	-5.1%	-6.2%	-6.2%	-6.2%	-6.2%	-0.2%	-0.2%	-0.16%
Equity 3Y	-10.0%	-10.0%	-9.5%	-9.5%	-9.5%	-9.5%	-11.5%	-11.5%	-11.5%	-11.5%	-1.2%	-1.2%	-1.2%	-1.2%	-0.4%	-0.4%	-0.4%	-0.4%	5.9%	5.9%	5.89%
Book Value 3Y	-10.8%	-11.8%	-11.1%	-10.6%	-10.9%	-10.6%	-12.6%	-12.5%	-13.0%	-12.5%	-2.0%	-3.2%	-2.4%	-2.8%	-2.0%	-1.9%	-1.9%	-2.1%	3.6%	3.0%	2.97%
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	0.50	0.26	0.10	0.11	0.05	0.04	0.07	0.11	0.21	0.07	0.01	0.01	0.00	0.02	0.05	0.06	0.67	0.82	0.87	0.81	0.806
Earnings Stability	0.29	0.23	0.18	0.04	0.03	0.01	0.01	0.04	0.02	0.00	0.00	0.13	0.13	0.14	0.15	0.50	0.46	0.52	0.52	0.44	0.444
Margin Stability	0.96	0.97	0.97	0.97	0.97	0.97	0.96	0.95	0.96	0.97	0.97	0.97	0.97	0.98	0.98	0.98	0.98	0.98	0.97	0.97	0.967
Rev. Growth Consistency	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	0.00	0.00	0.00	0.00	0.50	0.500
Earn. Growth Consistency	0.50	0.50	0.50	1.00	1.00	0.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	0.00	1.00	1.000
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	0	0	1	1	0	0	1	1	1	0
Earnings Persistence	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	1.00	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.500
Earnings Smoothness	—	—	—	—	0.88	0.85	0.49	0.44	1.00	—	—	—	—	—	—	—	—	0.53	0.88	0.59	0.589
ROE Trend	0.18	0.19	0.26	0.19	0.18	0.18	0.28	0.04	0.00	-0.08	-0.12	-0.09	-0.04	0.08	0.12	0.09	0.07	0.09	0.07	0.09	0.088
Gross Margin Trend	0.01	0.00	-0.00	-0.01	-0.01	-0.01	-0.01	-0.00	-0.00	0.00	-0.00	-0.01	-0.01	-0.01	-0.01	-0.01	0.00	0.01	0.00	0.00	0.004
FCF Margin Trend	-0.01	-0.02	-0.03	-0.04	-0.04	-0.03	-0.04	-0.02	-0.01	-0.02	-0.02	-0.03	-0.04	0.00	0.03	0.03	0.02	-0.01	-0.01	-0.02	-0.018
Sustainable Growth Rate	0.9%	1.7%	1.9%	1.9%	1.3%	1.8%	3.3%	3.4%	1.3%	—	—	—	—	5.8%	9.8%	7.6%	5.9%	9.3%	7.8%	10.3%	10.32%
Internal Growth Rate	0.4%	0.6%	0.7%	0.7%	0.4%	0.6%	1.2%	1.3%	0.5%	—	—	—	—	2.2%	3.7%	2.9%	2.2%	3.5%	3.2%	4.2%	4.24%

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	22.41	11.72	10.95	8.74	12.45	8.52	4.06	5.27	14.36	-2.19	-1.53	-2.00	-2.49	3.60	2.64	3.73	3.62	1.46	1.96	1.35	1.345
FCF/OCF	0.63	0.57	0.54	0.46	0.51	0.57	0.49	0.59	0.54	0.24	0.12	-0.09	-0.85	0.37	0.54	0.61	0.47	0.08	0.22	0.10	0.101
FCF/Net Income	snapshot only																				0.135
OCF/EBITDA	snapshot only																				0.373
CapEx/Revenue	3.0%	3.1%	2.8%	2.6%	2.3%	1.9%	2.0%	2.1%	2.5%	2.9%	3.4%	3.4%	3.4%	3.5%	3.2%	3.1%	3.1%	3.4%	3.5%	3.7%	3.71%
CapEx/Depreciation	snapshot only																				0.858
Accruals Ratio	-0.07	-0.07	-0.07	-0.05	-0.05	-0.05	-0.04	-0.05	-0.06	-0.07	-0.08	-0.06	-0.04	-0.05	-0.06	-0.08	-0.06	-0.02	-0.03	-0.01	-0.014
Sloan Accruals	snapshot only																				-0.056
Cash Flow Adequacy	snapshot only																				1.112
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	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%	0.0%	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	$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%	0.0%	0.0%	0.0%	0.00%
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%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Payout Ratio	7.4%	4.1%	10.2%	10.2%	15.4%	11.1%	0.0%	0.0%	0.0%	—	—	—	—	20.4%	5.7%	6.7%	10.9%	6.8%	8.9%	0.1%	0.06%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.1%	0.1%	0.2%	0.2%	0.2%	0.3%	0.0%	0.0%	0.0%	0.0%	0.4%	0.8%	0.9%	0.6%	0.4%	0.3%	0.5%	0.4%	0.4%	0.0%	0.00%
Net Buyback Yield	0.1%	0.1%	0.2%	0.2%	0.2%	0.3%	0.0%	0.0%	0.0%	0.0%	0.4%	0.8%	0.9%	0.6%	0.4%	0.3%	0.5%	0.4%	0.4%	0.0%	0.00%
Total Shareholder Return	0.1%	0.1%	0.2%	0.2%	0.2%	0.3%	0.0%	0.0%	0.0%	0.0%	0.4%	0.8%	0.9%	0.6%	0.4%	0.3%	0.5%	0.4%	0.4%	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)	0.66	0.50	0.53	0.45	0.33	0.49	0.70	0.69	0.99	0.96	0.94	0.99	1.32	0.82	0.78	0.79	0.74	0.78	0.75	0.76	0.758
Interest Burden (EBT/EBIT)	0.20	0.40	0.40	0.47	0.48	0.45	0.47	0.44	0.15	-3.96	9.80	-2.13	-0.31	0.44	0.59	0.54	0.49	0.61	0.52	0.60	0.601
EBIT Margin	0.03	0.03	0.03	0.03	0.02	0.02	0.03	0.03	0.02	0.00	-0.00	0.01	0.02	0.04	0.06	0.05	0.04	0.05	0.06	0.07	0.067
Asset Turnover	0.98	1.02	1.18	1.20	1.20	1.21	1.25	1.26	1.26	1.26	1.32	1.35	1.38	1.38	1.38	1.34	1.33	1.35	1.31	1.33	1.328
Equity Multiplier	2.70	2.70	2.88	2.88	2.88	2.88	2.75	2.75	2.75	2.75	2.75	2.75	2.75	2.75	2.72	2.72	2.72	2.72	2.54	2.54	2.538

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)	$0.08	$0.14	$0.13	$0.13	$0.08	$0.12	$0.21	$0.23	$0.08	$-0.40	$-0.57	$-0.37	$-0.17	$0.36	$0.60	$0.48	$0.36	$0.57	$0.52	$0.69	$0.69
Book Value/Share	$6.54	$6.54	$6.66	$6.77	$6.64	$6.64	$6.56	$6.61	$6.47	$6.53	$6.24	$6.07	$6.08	$6.01	$6.27	$6.39	$6.27	$6.23	$7.29	$7.22	$7.39
Tangible Book/Share	$-2.58	$-2.58	$-2.13	$-2.16	$-2.12	$-2.12	$-1.66	$-1.67	$-1.64	$-1.65	$-1.35	$-1.31	$-1.32	$-1.30	$-0.71	$-0.73	$-0.71	$-0.71	$0.38	$0.38	$0.38
Revenue/Share	$21.24	$22.13	$22.47	$23.12	$22.70	$22.82	$22.72	$23.11	$22.53	$22.75	$23.15	$23.02	$23.51	$23.34	$23.05	$22.73	$22.16	$22.44	$22.41	$22.40	$23.13
FCF/Share	$1.07	$0.92	$0.76	$0.53	$0.54	$0.58	$0.43	$0.71	$0.65	$0.21	$0.10	$-0.06	$-0.37	$0.47	$0.86	$1.08	$0.61	$0.07	$0.23	$0.09	$0.10
OCF/Share	$1.69	$1.61	$1.40	$1.14	$1.06	$1.00	$0.87	$1.21	$1.20	$0.87	$0.88	$0.73	$0.43	$1.28	$1.58	$1.77	$1.31	$0.83	$1.02	$0.92	$0.95
Cash/Share	$0.85	$0.86	$0.80	$0.81	$0.80	$0.80	$0.68	$0.68	$0.67	$0.67	$0.58	$0.56	$0.56	$0.56	$0.58	$0.59	$0.58	$0.57	$0.87	$0.86	$0.79
EBITDA/Share	$1.72	$1.83	$1.76	$1.80	$1.69	$1.67	$1.75	$1.85	$1.63	$1.21	$1.06	$1.26	$1.52	$2.05	$2.35	$2.16	$1.99	$2.19	$2.31	$2.47	$2.47
Debt/Share	$8.14	$8.15	$7.50	$7.63	$7.48	$7.48	$7.13	$7.19	$7.04	$7.10	$7.14	$6.94	$6.95	$6.87	$6.36	$6.48	$6.36	$6.32	$7.51	$7.43	$7.43
Net Debt/Share	$7.29	$7.29	$6.70	$6.82	$6.68	$6.68	$6.46	$6.51	$6.37	$6.43	$6.56	$6.37	$6.39	$6.31	$5.79	$5.89	$5.78	$5.75	$6.64	$6.57	$6.57

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.526
Altman Z-Prime	snapshot only																				2.748
Piotroski F-Score	5	5	5	5	5	5	7	7	6	5	3	3	3	5	6	6	5	5	4	5	5
Beneish M-Score	-2.93	-3.03	-2.76	-2.70	-2.71	-2.71	-2.59	-2.70	-2.66	-2.73	-2.80	-2.65	-2.55	-2.68	-2.78	-2.90	-2.85	-2.60	-2.31	-2.31	-2.309
Ohlson O-Score	snapshot only																				-6.409
ROIC (Greenblatt)	snapshot only																				32.45%
Net-Net WC	snapshot only																				$-4.91
EVA	snapshot only																				$-7672624.68

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																				BBB-
Credit Score	34.30	35.42	37.19	35.93	36.60	36.87	37.34	44.89	40.16	29.52	26.45	34.54	35.66	44.19	50.33	49.61	45.39	47.83	44.13	51.17	51.168
Credit Grade	snapshot only																				10
Credit Trend	snapshot only																				1.556
Implied Spread (bps)	snapshot only																				350.000
Industry Credit Rank	snapshot only																				34
Sector Credit Rank	snapshot only																				40

MG 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