Also trades as: MIR-WT (NYSE) · $vol 0M

$15.41

+0.49 (+3.28%)

Weekly Expected Move ±7.4%

$13 $14 $15 $16 $17

NYSE · Industrials · Industrial - Machinery · Tech Score Neutral · Power 52 · $3.7B mcap · 227M float · 1.78% daily turnover · Short 65% of daily vol

Credit Risk of going bust: higher than 61% of companies Debt: 24.8% of company value Bonds: $125.0M held by 46 funds → details ▾

Of US companies ranked in the middle of the pack, about 1 in 580 filed for bankruptcy within a year (2020-2025).
If the stock fell to about $0.49 (down 97%), Mirion Technologies, Inc. would be worth roughly what it owes.
Total debt $1.23B against a stock market value of $3.75B.
Distance to default 4.14 (Merton model): prices to 2026-10-27, balance sheet 2026-06-30, debt counted $601.8M (short-term plus half of long-term), stock volatility 53.2%; Altman Z 1.73. A ranking and a back-test, not a forecast.
Bond figures are fund-reported marks (SEC N-PORT) as of Jul 2026. How these are computed.

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

58.0 / 100

NoneWeakNarrowWide

Primary source: Intangible Assets · ROIC: 1.7% · 5Y Avg: -9.3%

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. MIR has a Narrow competitive edge (58.0/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Intangible Assets. ROIC of 1.7% 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

$20

Low

$22

Avg Target

$26

High

Based on 15 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 8Hold: 1Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$22.00

Analysts5

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-09-30	Goldman Sachs	—	$23	$20	-3	+39.5%	$14.34
2026-09-03	Jefferies	—	Initiated	$20	—	+28.5%	$15.57
2026-08-10	Morgan Stanley	Christopher Snyder	$25	$23	-2	+51.9%	$15.14
2026-07-30	Northland Securities	Jeff Grampp	$29	$24	-5	+67.0%	$14.38
2026-07-29	Goldman Sachs	Joe Ritchie	$25	$23	-2	+57.9%	$14.57
2026-07-13	Morgan Stanley	—	$27	$25	-2	+47.1%	$17.00
2026-07-10	Goldman Sachs	—	$29	$25	-4	+50.7%	$16.59
2026-05-04	Evercore ISI	—	$29	$28	-1	+35.8%	$20.62
2026-03-11	Morgan Stanley	—	$29	$27	-2	+24.9%	$21.61
2026-02-13	Robert W. Baird	—	$30	$29	-1	+32.9%	$21.82
2026-02-12	Goldman Sachs	—	$34	$29	-5	+31.5%	$22.05
2026-01-23	Morgan Stanley	—	Initiated	$29	—	+8.7%	$26.69
2025-11-25	Evercore ISI	—	Initiated	$29	—	+16.3%	$24.93
2025-10-31	Goldman Sachs	Joe Ritchie	$16	$34	+18	+16.5%	$29.18
2025-10-31	Robert W. Baird	Robert Mason	$26	$30	+4	+2.1%	$29.37
2025-09-29	Northland Securities	—	$26	$29	+3	+21.6%	$23.85
2025-09-29	Robert W. Baird	—	Initiated	$26	—	+9.4%	$23.76
2025-08-25	Northland Securities	—	Initiated	$26	—	+25.5%	$20.71
2024-10-30	Goldman Sachs	Joe Ritchie	Initiated	$16	—	+8.5%	$14.75
2024-09-25	B.Riley Financial	Yuan Zhi	Initiated	$14	—	+31.2%	$10.67

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-

Oct 27, 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. MIR receives an overall rating of B-. Strongest factors: DCF (4/5). Areas of concern: ROE (2/5), ROA (2/5), D/E (2/5), P/E (1/5).

Rating Change History

Date	From	To
2026-10-26	C+	B-
2026-10-12	B-	C+
2026-10-01	C+	B-
2026-08-14	B-	C+
2026-07-22	C+	B-
2026-07-01	B-	C+
2026-05-01	C+	B-
2026-04-30	B-	C+
2026-04-28	C+	B-
2026-02-24	C	C+

InsiderStreet Scorecard

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

★ ★ ★ ★ ★ 60 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. MIR scores highest in Momentum (94/100) 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

2.16

Grey Zone

Piotroski F-Score

7/9

✓ ✓ ✓ ✓ ✗ ✓ ✗ ✓ ✓

Beneish M-Score

-2.52

Unlikely Manipulator

Ohlson O-Score

-8.11

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

BB+

Score: 46.3/100

Trend: Improving

Earnings Quality

100/100

OCF/NI: 7.18x

Accruals: -4.8%

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. MIR scores 2.16, 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. MIR scores 7/9, signaling strong financial health across all three dimensions. 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. MIR's score of -2.52 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. MIR's implied 0.0% 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. MIR receives an estimated rating of BB+ (score: 46.3/100), 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). MIR'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

132.73x

PEG

1.33x

P/S

3.47x

P/B

2.03x

P/FCF

36.09x

P/OCF

28.08x

EV/EBITDA

26.70x

EV/Revenue

5.61x

EV/EBIT

88.25x

EV/FCF

42.00x

Earnings Yield

0.50%

FCF Yield

2.77%

Shareholder Yield

0.54%

Graham Number

$3.64

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 132.7x earnings, MIR is priced for high growth expectations. Graham's intrinsic value formula yields $3.64 per share, 323% 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

0.806

NI / EBT

Interest Burden

0.467

EBT / EBIT

EBIT Margin

0.064

EBIT / Rev

Asset Turnover

0.328

Rev / Assets

Equity Multiplier

1.903

Assets / Equity

ROE

1.5%

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. MIR's ROE of 1.5% is driven by Asset Turnover (0.328), 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.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

15.00%

Fair P/E

38.50x

Intrinsic Value

$3.43

Price/Value

5.23x

Margin of Safety

-423.42%

Premium

423.42%

Assessment

Overvalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with MIR's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. MIR trades at a 423% premium to its adjusted intrinsic value of $3.43, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 132.7x.

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 1554 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$15.35

Median 1Y

$14.87

5th Pctile

$7.15

95th Pctile

$30.95

Ann. Volatility

45.4%

Analyst Target

$22.00

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

Workforce & Productivity

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

Employees

3,281

+14.7% YoY

Revenue / Employee

$282,048

Rev: $925,400,000

Profit / Employee

$8,778

NI: $28,800,000

SGA / Employee

$106,126

Avg labor cost proxy

R&D / Employee

$11,856

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	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	-20.6%	-45.7%	-77.8%	-18.3%	-1.0%	-17.9%	1.0%	-17.6%	-38.4%	-6.7%	-16.1%	-4.3%	-4.4%	-2.4%	-0.7%	0.7%	1.6%	1.7%	1.5%	1.5%	1.49%
ROA	-18.9%	-10.2%	-10.5%	-11.1%	-11.4%	-9.5%	-19.4%	-9.6%	-8.6%	-3.6%	-6.0%	-2.4%	-2.5%	-1.3%	-0.4%	0.4%	0.9%	0.9%	0.8%	0.8%	0.78%
ROIC	-1.7%	-2.2%	-11.9%	-5.8%	-28.2%	-10.8%	-1.2%	-7.9%	-7.4%	-0.8%	-0.5%	-0.0%	0.3%	1.0%	1.5%	2.2%	2.8%	1.7%	1.7%	1.7%	1.74%
ROCE	-1.6%	-0.7%	-1.4%	-2.3%	-3.1%	-2.8%	32.7%	-1.8%	-1.2%	-0.6%	-0.2%	0.1%	0.6%	1.2%	1.8%	2.0%	1.8%	1.9%	1.7%	2.0%	2.01%
Gross Margin	43.5%	43.0%	43.4%	45.3%	43.4%	44.5%	43.4%	44.7%	42.3%	47.1%	45.2%	47.3%	45.6%	48.1%	47.6%	46.1%	46.8%	48.8%	46.2%	49.9%	49.89%
Operating Margin	-6.2%	-31.3%	-20.6%	-42.4%	-17.2%	-74.3%	-7.5%	-5.4%	-5.8%	5.8%	-2.5%	1.1%	-0.8%	11.4%	4.3%	4.4%	3.3%	9.2%	1.4%	6.7%	6.71%
Net Margin	-32.4%	-45.7%	-10.8%	-33.3%	-29.3%	-70.4%	-23.0%	-14.0%	-6.3%	-6.6%	-13.4%	-5.6%	-6.6%	5.9%	0.1%	3.7%	1.3%	6.2%	-1.3%	2.9%	2.89%
EBITDA Margin	9.5%	17.1%	12.0%	16.1%	9.7%	18.8%	16.0%	18.7%	15.5%	23.2%	17.9%	20.5%	18.8%	25.1%	21.0%	19.8%	20.1%	24.4%	17.1%	21.9%	21.93%
FCF Margin	4.3%	0.3%	0.3%	-0.7%	-4.1%	0.7%	-1.0%	-2.5%	2.1%	7.3%	7.6%	8.1%	6.7%	5.8%	9.7%	9.2%	10.0%	11.6%	9.1%	13.3%	13.35%
OCF Margin	9.5%	5.5%	5.6%	4.7%	0.6%	5.5%	3.4%	2.1%	6.8%	11.9%	12.8%	13.6%	12.6%	11.5%	14.8%	13.9%	14.2%	15.5%	13.0%	17.2%	17.15%
ROE 3Y Avg	snapshot only																				-0.76%
ROE 5Y Avg	snapshot only																				-6.65%
ROA 3Y Avg	snapshot only																				-0.47%
ROIC 3Y Avg	snapshot only																				-0.95%
ROIC Economic	snapshot only																				1.51%
Cash ROA	snapshot only																				4.99%
Cash ROIC	snapshot only																				6.68%
CROIC	snapshot only																				5.19%
NOPAT Margin	snapshot only																				4.48%
Pretax Margin	snapshot only																				2.97%
R&D / Revenue	snapshot only																				3.89%
SGA / Revenue	snapshot only																				38.81%
SBC / Revenue	snapshot only																				0.86%

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	-0.48	-6.82	-7.31	-5.11	-6.62	-4.40	-5.32	-6.23	-6.33	-21.08	-28.11	-33.51	-34.51	-99.09	-329.03	524.46	224.40	212.37	181.21	201.51	132.730
P/S Ratio	0.14	2.27	2.19	1.58	2.00	1.70	2.18	2.22	1.89	2.55	2.80	2.64	2.73	4.16	3.78	5.92	6.59	6.61	4.64	4.82	3.473
P/B Ratio	0.10	0.90	-9.78	0.66	-5.31	0.87	-3.56	1.12	1.01	1.38	1.56	1.44	1.51	2.38	2.19	3.59	3.23	3.28	2.47	2.70	2.034
P/FCF	3.21	659.35	694.69	-217.19	-49.26	234.43	-208.18	-89.05	89.11	35.16	36.93	32.51	40.64	71.12	39.08	64.67	65.93	56.95	50.71	36.09	36.090
P/OCF	1.46	41.43	39.32	33.74	338.64	30.94	63.36	106.52	27.87	21.46	21.86	19.39	21.73	36.10	25.57	42.54	46.28	42.53	35.79	28.08	28.084
EV/EBITDA	1.14	25.17	23.76	19.60	22.84	19.07	19.63	18.88	15.40	17.65	18.55	17.27	16.97	22.92	20.36	30.87	31.95	34.96	26.78	26.70	26.696
EV/Revenue	0.14	3.42	3.35	2.73	3.17	2.77	3.04	3.05	2.67	3.28	3.53	3.36	3.43	4.78	4.39	6.59	6.92	7.53	5.48	5.61	5.605
EV/EBIT	-6.44	-107.43	-56.14	-29.56	-26.61	-28.40	-39.23	-51.94	-74.04	-190.54	-485.39	1255.82	215.72	140.96	90.48	120.43	106.84	113.80	96.54	88.25	88.249
EV/FCF	3.20	994.87	1061.31	-375.67	-78.00	382.86	-290.40	-122.30	125.91	45.26	46.57	41.36	50.96	81.83	45.35	72.02	69.17	64.85	59.95	42.00	41.996
Earnings Yield	-2.1%	-14.7%	-13.7%	-19.6%	-15.1%	-22.7%	-18.8%	-16.1%	-15.8%	-4.7%	-3.6%	-3.0%	-2.9%	-1.0%	-0.3%	0.2%	0.4%	0.5%	0.6%	0.5%	0.50%
FCF Yield	31.1%	0.2%	0.1%	-0.5%	-2.0%	0.4%	-0.5%	-1.1%	1.1%	2.8%	2.7%	3.1%	2.5%	1.4%	2.6%	1.5%	1.5%	1.8%	2.0%	2.8%	2.77%
PEG Ratio	snapshot only																				1.327
EV/OCF	snapshot only																				32.679
EV/Gross Profit	snapshot only																				11.677
Acquirers Multiple	snapshot only																				105.413
Shareholder Yield	snapshot only																				0.54%
Graham Number	snapshot only																				$3.64

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	7.54	2.05	2.05	2.12	1.98	1.97	2.18	2.24	2.25	2.03	2.19	2.18	2.16	2.26	2.23	2.54	4.83	2.84	3.19	3.20	3.198
Quick Ratio	7.54	1.49	1.47	1.50	1.33	1.38	1.50	1.52	1.57	1.48	1.57	1.55	1.55	1.75	1.69	2.01	4.32	2.36	2.63	2.63	2.632
Debt/Equity	0.00	0.51	-5.76	0.54	-3.35	0.61	-1.61	0.48	0.49	0.49	0.49	0.48	0.47	0.48	0.48	0.59	0.67	0.68	0.67	0.68	0.675
Net Debt/Equity	-0.00	0.46	—	0.48	—	0.55	—	0.42	0.42	0.40	0.41	0.39	0.38	0.36	0.35	0.41	0.16	0.45	0.45	0.44	0.442
Debt/Assets	0.00	0.28	0.28	0.29	0.30	0.31	12.31	0.27	0.27	0.27	0.27	0.27	0.27	0.27	0.27	0.32	0.35	0.35	0.35	0.35	0.350
Debt/EBITDA	0.00	9.47	9.16	9.30	9.08	8.14	6.38	5.89	5.27	4.84	4.65	4.49	4.26	4.01	3.84	4.57	6.31	6.33	6.14	5.73	5.730
Net Debt/EBITDA	-0.00	8.49	8.21	8.27	8.42	7.39	5.56	5.13	4.50	3.94	3.84	3.69	3.44	3.00	2.81	3.15	1.50	4.26	4.13	3.75	3.754
Interest Coverage	-0.08	-0.14	-0.33	-0.72	-1.80	-1.67	-1.14	-0.79	-0.48	-0.22	-0.10	0.04	0.22	0.50	0.77	0.94	1.26	1.45	1.46	1.88	1.876
Equity Multiplier	1.15	1.84	-20.43	1.85	-11.12	1.96	-0.13	1.80	1.80	1.83	1.82	1.74	1.75	1.75	1.75	1.87	1.90	1.92	1.92	1.93	1.928
Cash Ratio	snapshot only																				1.510
Debt Service Coverage	snapshot only																				6.202
Cash to Debt	snapshot only																				0.345
FCF to Debt	snapshot only																				0.111
Defensive Interval	snapshot only																				589.7 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	0.65	0.31	0.35	0.36	0.38	0.25	0.47	0.27	0.29	0.29	0.60	0.31	0.32	0.32	0.33	0.33	0.29	0.30	0.32	0.33	0.328
Inventory Turnover	—	3.60	6.10	5.70	5.32	3.00	2.93	2.90	2.97	3.09	2.94	2.88	2.90	3.31	3.17	3.21	3.18	3.41	3.45	3.50	3.500
Receivables Turnover	261043.11	4.25	9.60	10.40	6.74	3.79	4.12	4.36	3.71	3.62	4.44	4.51	3.78	3.70	4.76	6.21	4.89	3.53	4.89	6.42	6.418
Payables Turnover	52.73	7.85	13.78	10.59	10.67	6.30	6.90	6.91	7.79	7.03	7.50	7.90	8.47	7.97	8.77	9.62	9.30	8.55	8.82	10.07	10.074
DSO	0	86	38	35	54	96	89	84	98	101	82	81	97	99	77	59	75	104	75	57	56.9 days
DIO	0	101	60	64	69	122	125	126	123	118	124	127	126	110	115	114	115	107	106	104	104.3 days
DPO	7	47	26	34	34	58	53	53	47	52	49	46	43	46	42	38	39	43	41	36	36.2 days
Cash Conversion Cycle	-7	141	71	65	88	160	160	157	175	167	158	161	179	163	150	135	150	168	139	125	124.9 days
Fixed Asset Turnover	snapshot only																				5.576
Operating Cycle	snapshot only																				161.2 days
Cash Velocity	snapshot only																				2.410
Capital Intensity	snapshot only																				3.435

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	—	—	3.0%	91.0%	38.2%	7.4%	10.7%	14.7%	16.3%	11.6%	10.1%	8.3%	6.2%	7.5%	7.2%	7.9%	7.8%	7.5%	12.7%	15.7%	15.68%
Net Income	-3.4%	-5.8%	-1.7%	-60.2%	-44.0%	-24.4%	-50.9%	-32.3%	-15.0%	65.0%	73.2%	76.0%	71.8%	62.7%	87.6%	1.2%	1.4%	1.8%	3.5%	1.4%	1.45%
EPS	-60.5%	-1.7%	90.1%	94.1%	94.7%	2.3%	-45.4%	-20.2%	-4.6%	67.6%	74.8%	76.4%	72.8%	63.8%	89.1%	1.1%	1.3%	1.6%	3.3%	1.2%	1.17%
FCF	26.1%	3.4%	7.4%	-1.3%	-2.3%	1.3%	-4.7%	-2.9%	1.6%	10.2%	9.0%	4.5%	2.4%	-13.4%	36.9%	21.4%	60.2%	1.1%	6.5%	68.7%	68.68%
EBITDA	42.2%	39.0%	5.6%	1.1%	57.7%	14.9%	21.4%	33.0%	45.4%	42.7%	35.6%	30.7%	23.9%	20.5%	21.4%	18.2%	15.5%	10.9%	7.1%	13.7%	13.74%
Op. Income	-8.7%	-27.7%	-7.3%	-25.2%	-12.6%	-3.3%	-2.0%	-23.7%	-3.0%	92.6%	95.2%	99.9%	1.0%	2.1%	3.9%	154.3%	5.0%	1.1%	21.1%	18.5%	18.48%
OCF Growth	snapshot only																				42.58%
Asset Growth	snapshot only																				28.61%
Equity Growth	snapshot only																				24.86%
Debt Growth	snapshot only																				42.55%
Shares Change	snapshot only																				13.04%

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	—	—	—	—	—	—	—	—	—	—	69.6%	33.4%	19.5%	8.8%	9.4%	10.3%	10.0%	8.8%	10.0%	10.6%	10.57%
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	42.6%	24.2%	24.24%
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	1.2%	53.3%	41.6%	25.5%	26.0%	27.2%	27.6%	24.0%	20.8%	20.7%	20.69%
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	69.6%	37.1%	37.11%
Gross Profit 3Y	—	—	—	—	—	—	—	—	—	—	78.2%	37.5%	23.3%	12.4%	12.3%	12.8%	12.8%	11.4%	12.3%	13.8%	13.77%
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	48.3%	27.9%	27.86%
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	2.2%	52.4%	38.5%	1.8%	2.4%	—	—	1.7%	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.1%	48.6%	48.64%
OCF 3Y	—	—	—	—	—	—	—	—	—	—	1.2%	50.7%	31.1%	39.4%	51.4%	58.6%	2.2%	54.0%	71.3%	1.2%	1.23%
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	66.4%	39.9%	39.94%
Assets 3Y	—	—	—	—	—	—	—	—	52.4%	29.8%	52.1%	51.7%	52.3%	-5.4%	-4.9%	-2.1%	7.2%	9.4%	2.9%	9.3%	9.30%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	36.0%	23.6%	36.3%	36.2%	36.17%
Equity 3Y	—	—	—	—	—	—	—	—	26.8%	—	30.1%	32.2%	32.6%	-3.8%	—	-2.6%	—	10.1%	—	6.8%	6.81%
Book Value 3Y	—	—	—	—	—	—	—	—	-1.7%	—	-58.3%	-57.7%	-57.8%	-14.4%	—	-11.7%	—	-1.9%	—	-4.1%	-4.12%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

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	—	—	—	—	0.94	0.80	0.84	0.91	0.89	0.74	0.79	0.87	0.93	0.99	1.00	0.99	0.85	0.84	0.89	0.94	0.942
Earnings Stability	—	—	—	—	0.98	0.91	1.00	1.00	0.93	0.08	0.02	0.03	0.09	0.03	0.11	0.35	0.07	0.22	0.31	0.53	0.533
Margin Stability	—	—	—	—	—	—	0.93	0.97	0.98	0.97	0.93	0.96	0.96	0.96	0.96	0.97	0.96	0.97	0.92	0.94	0.945
Rev. Growth Consistency	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
FCF Positive Streak	0	0	1	0	0	1	0	0	0	1	0	0	1	1	1	1	1	1	1	1	1
Earnings Persistence	—	—	—	—	0.82	0.90	0.50	0.87	0.94	0.50	0.50	0.50	0.50	0.50	0.50	0.20	0.20	0.20	0.20	0.50	0.500
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.16	0.159
ROE Trend	—	—	—	—	—	—	—	-0.02	—	0.10	—	0.11	—	0.11	—	0.12	0.12	0.06	0.04	0.03	0.031
Gross Margin Trend	—	—	—	—	—	—	0.03	0.01	0.01	0.01	0.01	0.02	0.03	0.02	0.03	0.02	0.02	0.02	0.01	0.02	0.018
FCF Margin Trend	—	—	—	—	—	—	-0.02	-0.05	0.02	0.07	0.08	0.10	0.08	0.02	0.06	0.06	0.06	0.05	0.01	0.05	0.047
Sustainable Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.7%	1.6%	1.7%	1.5%	1.5%	1.49%
Internal Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.4%	0.9%	0.9%	0.8%	0.8%	0.79%

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	-0.33	-0.16	-0.19	-0.15	-0.02	-0.14	-0.08	-0.06	-0.23	-0.98	-1.29	-1.73	-1.59	-2.75	-12.87	12.33	4.85	4.99	5.06	7.18	7.176
FCF/OCF	0.45	0.06	0.06	-0.16	-6.88	0.13	-0.30	-1.20	0.31	0.61	0.59	0.60	0.53	0.51	0.65	0.66	0.70	0.75	0.71	0.78	0.778
FCF/Net Income	snapshot only																				5.584
OCF/EBITDA	snapshot only																				0.817
CapEx/Revenue	5.2%	5.1%	5.3%	5.4%	4.6%	4.8%	4.5%	4.6%	4.7%	4.6%	5.2%	5.5%	5.9%	5.7%	5.1%	4.8%	4.2%	3.9%	3.8%	3.8%	3.81%
CapEx/Depreciation	snapshot only																				0.260
Accruals Ratio	-0.25	-0.12	-0.12	-0.13	-0.12	-0.11	-0.21	-0.10	-0.11	-0.07	-0.14	-0.07	-0.06	-0.05	-0.05	-0.04	-0.03	-0.04	-0.03	-0.05	-0.048
Sloan Accruals	snapshot only																				0.015
Cash Flow Adequacy	snapshot only																				4.508
Earnings Quality Score	snapshot only																				1.000

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	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%	0.00%
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%	0.00%
Total Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	5.6%	1.9%	1.5%	1.6%	1.1%	1.08%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	9.6%	10.0%	28.1%	21.6%	12.0%	9.1%	0.0%	0.0%	0.0%	0.0%	0.1%	0.1%	0.1%	0.7%	1.1%	0.9%	0.7%	0.9%	0.5%	0.54%
Net Buyback Yield	0.0%	9.6%	10.0%	28.1%	21.6%	12.0%	-0.2%	-8.9%	-10.1%	-7.3%	0.0%	0.1%	0.1%	0.1%	0.7%	-6.3%	-6.0%	-6.0%	-8.2%	0.1%	0.09%
Total Shareholder Return	0.0%	9.6%	10.0%	28.1%	21.6%	12.0%	-0.2%	-8.9%	-10.1%	-7.3%	0.0%	0.1%	0.1%	0.1%	0.7%	-6.3%	-6.0%	-6.0%	-8.2%	0.1%	0.09%

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)	1.02	0.97	0.98	0.88	0.87	0.90	0.92	0.93	0.95	0.92	0.93	0.95	0.98	1.06	1.25	0.90	1.05	0.88	0.93	0.81	0.806
Interest Burden (EBT/EBIT)	13.25	10.73	5.14	3.79	2.92	4.37	5.75	6.53	8.76	7.63	14.68	-31.05	-5.08	-1.16	-0.19	0.23	0.43	0.53	0.48	0.47	0.467
EBIT Margin	-0.02	-0.03	-0.06	-0.09	-0.12	-0.10	-0.08	-0.06	-0.04	-0.02	-0.01	0.00	0.02	0.03	0.05	0.05	0.06	0.07	0.06	0.06	0.064
Asset Turnover	0.65	0.31	0.35	0.36	0.38	0.25	0.47	0.27	0.29	0.29	0.60	0.31	0.32	0.32	0.33	0.33	0.29	0.30	0.32	0.33	0.328
Equity Multiplier	1.09	4.48	7.42	1.64	9.03	1.89	-5.18	1.82	4.49	1.89	2.69	1.77	1.77	1.79	1.78	1.81	1.83	1.85	1.84	1.90	1.903

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)	$-21.31	$-1.54	$-1.10	$-1.13	$-1.13	$-1.50	$-1.60	$-1.36	$-1.18	$-0.49	$-0.40	$-0.32	$-0.32	$-0.18	$-0.04	$0.04	$0.10	$0.11	$0.10	$0.09	$0.09
Book Value/Share	$97.83	$11.69	$-0.83	$8.73	$-1.41	$7.58	$-2.40	$7.52	$7.42	$7.45	$7.30	$7.46	$7.35	$7.34	$6.63	$6.00	$7.20	$7.15	$7.51	$6.63	$7.57
Tangible Book/Share	$97.83	$-5.36	$-14.19	$-3.86	$-13.65	$-3.63	$-13.29	$-2.58	$-2.44	$-2.52	$-2.48	$-2.02	$-1.84	$-1.62	$-1.44	$-1.58	$-0.26	$-2.34	$-2.44	$-2.11	$-2.11
Revenue/Share	$73.59	$4.61	$3.68	$3.65	$3.74	$3.89	$3.92	$3.81	$3.96	$4.02	$4.06	$4.06	$4.05	$4.20	$3.83	$3.64	$3.53	$3.54	$4.01	$3.72	$4.45
FCF/Share	$3.18	$0.02	$0.01	$-0.03	$-0.15	$0.03	$-0.04	$-0.09	$0.08	$0.29	$0.31	$0.33	$0.27	$0.25	$0.37	$0.33	$0.35	$0.41	$0.37	$0.50	$0.71
OCF/Share	$7.01	$0.25	$0.21	$0.17	$0.02	$0.21	$0.13	$0.08	$0.27	$0.48	$0.52	$0.55	$0.51	$0.48	$0.57	$0.51	$0.50	$0.55	$0.52	$0.64	$0.88
Cash/Share	$0.03	$0.61	$0.49	$0.52	$0.34	$0.42	$0.50	$0.47	$0.53	$0.67	$0.63	$0.63	$0.67	$0.88	$0.84	$1.10	$3.68	$1.58	$1.65	$1.54	$1.69
EBITDA/Share	$8.94	$0.63	$0.52	$0.51	$0.52	$0.57	$0.61	$0.61	$0.69	$0.75	$0.77	$0.79	$0.82	$0.88	$0.83	$0.78	$0.76	$0.76	$0.82	$0.78	$0.78
Debt/Share	$0.00	$5.94	$4.75	$4.73	$4.70	$4.61	$3.87	$3.62	$3.61	$3.62	$3.60	$3.56	$3.49	$3.51	$3.17	$3.55	$4.82	$4.83	$5.04	$4.48	$4.48
Net Debt/Share	$-0.03	$5.33	$4.26	$4.20	$4.36	$4.18	$3.37	$3.15	$3.08	$2.95	$2.97	$2.92	$2.81	$2.63	$2.33	$2.45	$1.15	$3.25	$3.39	$2.93	$2.93

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.161
Altman Z-Prime	snapshot only																				3.957
Piotroski F-Score	5	4	5	5	3	4	5	5	5	7	6	5	5	6	6	6	6	6	5	7	7
Beneish M-Score	—	—	-2.84	-2.79	45176.19	-3.04	-50.47	-2.88	-2.87	-2.82	-2.97	-2.89	-2.84	-2.68	-2.69	-2.50	-2.45	-2.44	-2.27	-2.52	-2.523
Ohlson O-Score	snapshot only																				-8.107
Net-Net WC	snapshot only																				$-2.71
EVA	snapshot only																				$-217475263.16

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																				BB+
Credit Score	47.02	22.62	19.30	21.51	17.33	20.56	20.00	25.05	25.94	27.35	32.57	35.77	34.78	40.78	43.46	45.26	46.14	46.09	41.58	46.34	46.337
Credit Grade	snapshot only																				11
Credit Trend	snapshot only																				1.079
Implied Spread (bps)	snapshot only																				400.000
Industry Credit Rank	snapshot only																				27
Sector Credit Rank	snapshot only																				37

MIR 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