$1.63

+0.02 (+1.24%)

Weekly Expected Move ±9.1%

$1 $1 $2 $2 $2

AMEX · Healthcare · Medical - Devices · Tech Score Strong Buy · Power 71 · $63.0M mcap · 35M float · 2.16% daily turnover · Short 45% 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

48.9 / 100

NoneWeakNarrowWide

Primary source: Intangible Assets · ROIC: -74.2% · 5Y Avg: 180.0%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. MYO shows a Weak competitive edge (48.9/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Intangible Assets. Negative ROIC of -74.2% 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: 7Hold: 1Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$1.10

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-03-10	Craig-Hallum	Craig Knickerbocker	$8	$1	-7	+61.4%	$0.68
2025-06-23	Craig-Hallum	—	$11	$8	-3	+252.4%	$2.27
2025-03-11	Craig-Hallum	—	$7	$11	+4	+87.4%	$5.87
2024-07-31	Craig-Hallum	Chase Knickerbocker	Initiated	$7	—	+57.7%	$4.44
2024-07-10	Industrial Alliance Securities	Scott Henry	Initiated	$6	—	+15.7%	$4.97
2024-05-20	Lake Street	Ben Haynor	Initiated	$7	—	+284.6%	$1.82

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.

Oct 02, 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. MYO receives an overall rating of C. Strongest factors: DCF (5/5). Areas of concern: ROE (1/5), ROA (1/5), D/E (1/5), P/E (1/5), P/B (1/5).

Rating Change History

Date	From	To
2026-03-09	C+	C
2026-01-03	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.

★ ★ ★ ★ ★ 14 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. MYO scores highest in Momentum (39/100) and lowest in Safety (0/100). 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

-3.53

Distress Zone

Piotroski F-Score

3/9

✗ ✗ ✗ ✓ ✗ ✗ ✗ ✓ ✓

Beneish M-Score

-2.59

Unlikely Manipulator

Ohlson O-Score

-2.08

Bankruptcy prob: 11.1%

Moderate

Credit Rating

B-

Score: 22.2/100

Trend: Deteriorating

Earnings Quality

—

OCF/NI: 0.49x

Accruals: -20.0%

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. MYO scores -3.53, 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. MYO scores 3/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. 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. MYO's score of -2.59 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. MYO's implied 11.1% bankruptcy probability is elevated and warrants attention to the balance sheet. 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. MYO receives an estimated rating of B- (score: 22.2/100), 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

-4.79x

PEG

0.11x

P/S

1.46x

P/B

11.94x

P/FCF

-5.03x

P/OCF

—

EV/EBITDA

-4.48x

EV/Revenue

1.18x

EV/EBIT

-4.16x

EV/FCF

-5.78x

Earnings Yield

-32.67%

FCF Yield

-19.90%

Shareholder Yield

0.55%

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. MYO 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

1.031

NI / EBT

Interest Burden

1.146

EBT / EBIT

EBIT Margin

-0.284

EBIT / Rev

Asset Turnover

1.169

Rev / Assets

Equity Multiplier

3.157

Assets / Equity

ROE

-123.8%

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. MYO's ROE of -123.8% is driven by financial leverage (equity multiplier: 3.16x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 1.03 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.

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

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

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

$1.61

Median 1Y

$0.62

5th Pctile

$0.11

95th Pctile

$3.47

Ann. Volatility

106.9%

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

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

Executive	Salary	Stock	Total
Paul R. Gudonis, Chief Executive Officer	$375,000	$600,072	$1,201,183
David A. Henry Chief Financial Officer	$283,900	$291,367	$690,242
Harry Kovelman, Medical edical Officer	$283,662	$238,489	$607,798

CEO Pay Ratio

7:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $1,201,183

Avg Employee Cost (SGA/emp): $177,043

Employees: 194

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

194

+5.4% YoY

Revenue / Employee

$210,969

Rev: $40,928,042

Profit / Employee

$-80,278

NI: $-15,573,884

SGA / Employee

$177,043

Avg labor cost proxy

R&D / Employee

$35,793

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	-71.5%	-76.9%	-70.7%	-87.0%	-1.1%	-98.5%	-93.8%	-90.3%	-83.4%	-1.1%	-91.0%	-1.0%	-82.5%	-36.7%	-35.7%	-68.3%	-1.0%	-86.2%	-98.5%	-1.2%	-1.24%
ROA	-56.9%	-59.6%	-52.6%	-65.2%	-76.2%	-70.9%	-66.5%	-62.1%	-53.8%	-65.9%	-61.7%	-64.1%	-50.3%	-21.8%	-20.3%	-34.0%	-47.7%	-38.5%	-39.0%	-39.2%	-39.20%
ROIC	-5.5%	-13.1%	-10.1%	-9.3%	-8.3%	-5.4%	-10.3%	-37.7%	-10.4%	-9.0%	-17.5%	-7.1%	-2.3%	-61.6%	-54.7%	-50.5%	-65.3%	-91.8%	-90.4%	-74.2%	-74.21%
ROCE	-67.4%	-64.9%	-75.6%	-97.1%	-1.4%	-1.6%	-1.1%	-98.5%	-71.2%	-90.4%	-86.2%	-97.3%	-90.1%	-19.4%	-20.0%	-34.6%	-47.7%	-48.3%	-49.0%	-49.7%	-49.65%
Gross Margin	74.7%	77.4%	66.7%	65.5%	66.5%	65.0%	67.0%	71.8%	68.7%	65.3%	61.2%	70.8%	75.4%	71.4%	67.2%	62.7%	63.8%	68.6%	68.2%	72.1%	72.13%
Operating Margin	-46.3%	-67.1%	-70.8%	-78.5%	-71.0%	-55.2%	-77.5%	-18.5%	-39.9%	-51.2%	-1.0%	-14.8%	-10.4%	-2.0%	-35.8%	-47.6%	-34.9%	-24.4%	-31.2%	-19.3%	-19.26%
Net Margin	-46.9%	-67.8%	-72.8%	-79.1%	-71.3%	-53.6%	-76.7%	-17.0%	-39.9%	-51.7%	-1.0%	-14.9%	-10.5%	-2.2%	-35.2%	-48.0%	-36.3%	-33.6%	-29.8%	-34.4%	-34.36%
EBITDA Margin	-45.5%	-64.3%	-67.6%	-75.1%	-67.5%	-51.6%	-73.1%	-15.8%	-37.3%	-49.5%	-1.0%	-13.5%	-9.1%	1.8%	-31.3%	-43.1%	-30.6%	-22.3%	-22.9%	-29.5%	-29.51%
FCF Margin	-67.5%	-71.3%	-65.6%	-57.6%	-62.6%	-66.5%	-65.0%	-42.7%	-34.5%	-32.8%	-39.7%	-45.0%	-37.8%	-14.3%	-12.1%	-31.4%	-33.3%	-44.4%	-42.1%	-20.4%	-20.42%
OCF Margin	-65.2%	-68.9%	-63.4%	-56.4%	-61.7%	-65.8%	-64.3%	-42.3%	-33.9%	-32.1%	-38.9%	-43.7%	-35.7%	-10.1%	-7.0%	-23.7%	-24.0%	-35.5%	-34.1%	-16.4%	-16.44%
ROE 3Y Avg	snapshot only																				-1.33%
ROE 5Y Avg	snapshot only																				-1.20%
ROA 3Y Avg	snapshot only																				-41.17%
ROIC Economic	snapshot only																				-36.91%
Cash ROA	snapshot only																				-20.12%
Cash ROIC	snapshot only																				-57.08%
CROIC	snapshot only																				-70.92%
NOPAT Margin	snapshot only																				-21.37%
Pretax Margin	snapshot only																				-32.52%
R&D / Revenue	snapshot only																				15.02%
SGA / Revenue	snapshot only																				80.39%
SBC / Revenue	snapshot only																				2.66%

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	-7.23	-4.32	-2.57	-1.11	-1.01	-0.35	-1.72	-1.68	-4.98	-21.63	-12.87	-12.70	-18.15	-40.52	-34.30	-9.63	-3.13	-2.45	-1.89	-3.06	-4.788
P/S Ratio	4.96	3.24	1.70	0.73	0.74	0.24	1.20	0.83	2.11	9.16	6.15	5.68	6.03	7.70	5.16	2.20	0.90	0.93	0.69	1.03	1.456
P/B Ratio	5.14	2.91	2.04	1.12	1.46	0.59	1.88	1.64	3.55	19.61	11.03	12.39	16.38	10.14	9.19	5.10	2.57	3.34	3.17	7.62	11.939
P/FCF	-7.35	-4.54	-2.60	-1.27	-1.18	-0.36	-1.85	-1.95	-6.12	-27.90	-15.48	-12.63	-15.95	-53.88	-42.49	-7.03	-2.72	-2.10	-1.65	-5.03	-5.026
P/OCF	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EV/EBITDA	-6.12	-3.00	-1.45	-0.22	-0.44	0.10	-0.93	-0.71	-3.86	-21.78	-12.20	-12.28	-18.22	-43.06	-39.59	-11.05	-3.70	-3.04	-2.63	-4.48	-4.480
EV/Revenue	4.09	2.17	0.92	0.14	0.30	-0.07	0.62	0.34	1.55	8.73	5.61	5.27	5.78	7.18	4.82	2.13	0.90	0.95	0.77	1.18	1.180
EV/EBIT	-6.01	-2.93	-1.41	-0.21	-0.42	0.10	-0.88	-0.66	-3.58	-20.41	-11.61	-11.77	-17.37	-37.67	-31.88	-9.32	-3.15	-2.67	-2.37	-4.16	-4.156
EV/FCF	-6.06	-3.04	-1.40	-0.24	-0.48	0.10	-0.95	-0.79	-4.49	-26.59	-14.13	-11.72	-15.28	-50.28	-39.67	-6.79	-2.70	-2.15	-1.84	-5.78	-5.777
Earnings Yield	-13.8%	-23.1%	-39.0%	-90.4%	-98.6%	-2.9%	-58.1%	-59.7%	-20.1%	-4.6%	-7.8%	-7.9%	-5.5%	-2.5%	-2.9%	-10.4%	-32.0%	-40.9%	-52.9%	-32.7%	-32.67%
FCF Yield	-13.6%	-22.0%	-38.5%	-79.0%	-85.0%	-2.8%	-54.2%	-51.3%	-16.3%	-3.6%	-6.5%	-7.9%	-6.3%	-1.9%	-2.4%	-14.2%	-36.8%	-47.7%	-60.7%	-19.9%	-19.90%
PEG Ratio	snapshot only																				0.114
Price/Tangible Book	snapshot only																				10.810
EV/Gross Profit	snapshot only																				1.726
Shareholder Yield	snapshot only																				0.55%

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	4.42	4.46	3.57	3.43	2.69	2.56	3.28	2.91	2.78	2.49	2.83	2.34	2.10	3.22	2.66	2.39	2.49	3.30	2.73	2.31	2.312
Quick Ratio	4.25	4.27	3.35	3.10	2.33	2.17	2.88	2.60	2.52	2.16	2.40	1.94	1.62	2.91	2.38	2.03	2.10	2.93	2.36	2.01	2.013
Debt/Equity	0.06	0.05	0.07	0.07	0.08	0.09	0.05	0.04	0.06	0.07	0.04	0.04	0.03	0.33	0.38	0.71	0.84	1.70	2.11	3.44	3.445
Net Debt/Equity	-0.90	-0.96	-0.94	-0.92	-0.86	-0.75	-0.92	-0.98	-0.94	-0.92	-0.96	-0.89	-0.69	-0.68	-0.61	-0.17	-0.02	0.09	0.36	1.14	1.137
Debt/Assets	0.04	0.04	0.05	0.05	0.05	0.05	0.03	0.02	0.04	0.04	0.03	0.02	0.01	0.19	0.20	0.32	0.36	0.50	0.52	0.57	0.568
Debt/EBITDA	-0.09	-0.07	-0.09	-0.08	-0.06	-0.05	-0.04	-0.04	-0.10	-0.08	-0.05	-0.04	-0.03	-1.49	-1.76	-1.58	-1.22	-1.51	-1.57	-1.76	-1.763
Net Debt/EBITDA	1.30	1.48	1.24	0.95	0.63	0.47	0.88	1.05	1.40	1.07	1.16	0.95	0.80	3.09	2.82	0.39	0.03	-0.08	-0.27	-0.58	-0.582
Interest Coverage	-768.19	-669.58	-662.09	-1127.48	-2169.73	-262.16	-260.50	-216.50	-197.01	—	—	—	—	—	—	—	-1218.66	-19.51	-10.70	-6.86	-6.861
Equity Multiplier	1.33	1.30	1.40	1.41	1.55	1.60	1.43	1.51	1.55	1.62	1.52	1.67	1.76	1.71	1.88	2.20	2.33	3.39	4.08	6.06	6.063
Cash Ratio	snapshot only																				1.268
Debt Service Coverage	snapshot only																				-6.365
Cash to Debt	snapshot only																				0.670
FCF to Debt	snapshot only																				-0.440
Defensive Interval	snapshot only																				162.7 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	0.83	0.80	0.79	0.99	1.05	1.03	0.95	1.25	1.27	1.56	1.29	1.43	1.51	1.15	1.35	1.49	1.65	1.01	1.06	1.17	1.169
Inventory Turnover	5.19	4.68	4.62	4.60	4.51	4.80	3.97	4.28	3.92	3.78	3.23	3.50	3.11	3.77	3.87	3.73	3.96	4.46	4.06	3.75	3.754
Receivables Turnover	10.79	9.61	12.52	12.82	8.16	8.07	9.34	11.61	9.01	8.99	12.10	10.13	8.08	10.49	12.17	8.51	9.23	10.33	8.69	7.21	7.210
Payables Turnover	7.62	7.84	4.87	6.22	6.38	8.20	5.36	6.84	5.55	7.37	7.35	6.45	6.01	8.35	6.71	6.45	9.52	10.49	6.52	7.28	7.282
DSO	34	38	29	28	45	45	39	31	41	41	30	36	45	35	30	43	40	35	42	51	50.6 days
DIO	70	78	79	79	81	76	92	85	93	96	113	104	117	97	94	98	92	82	90	97	97.2 days
DPO	48	47	75	59	57	45	68	53	66	49	50	57	61	44	54	57	38	35	56	50	50.1 days
Cash Conversion Cycle	56	69	33	49	68	77	63	63	68	88	94	84	102	88	70	84	93	82	76	98	97.7 days
Fixed Asset Turnover	snapshot only																				5.089
Operating Cycle	snapshot only																				147.9 days
Cash Velocity	snapshot only																				3.216
Capital Intensity	snapshot only																				0.817

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	1.6%	82.7%	72.7%	43.1%	14.2%	12.3%	-1.6%	9.1%	19.2%	23.7%	29.2%	21.2%	36.2%	69.2%	97.6%	93.1%	65.0%	25.7%	6.7%	6.1%	6.14%
Net Income	26.1%	10.3%	4.6%	-4.5%	-20.9%	-3.4%	-3.2%	17.7%	30.4%	24.0%	11.5%	-9.1%	-6.7%	24.1%	37.8%	1.3%	-43.4%	-1.5%	-1.6%	-55.6%	-55.60%
EPS	48.7%	36.5%	28.1%	14.8%	2.8%	7.9%	70.6%	79.6%	86.1%	84.1%	41.7%	18.2%	0.8%	31.4%	44.8%	11.3%	-29.0%	-1.3%	-1.6%	-51.5%	-51.54%
FCF	13.0%	-8.8%	-14.9%	-5.4%	-5.9%	-4.8%	2.5%	19.1%	34.2%	38.9%	21.1%	-27.7%	-49.1%	26.4%	39.5%	-34.6%	-45.1%	-2.9%	-2.7%	30.9%	30.87%
EBITDA	24.1%	9.7%	7.0%	-1.2%	-17.0%	-1.2%	-2.8%	17.4%	30.1%	23.9%	10.5%	-10.2%	-7.5%	29.6%	47.7%	13.4%	-26.2%	-1.4%	-1.6%	-45.1%	-45.11%
Op. Income	18.8%	2.2%	-0.6%	-6.1%	-20.5%	-3.9%	-5.3%	14.8%	28.0%	22.9%	10.9%	-7.2%	-4.6%	24.6%	38.2%	1.6%	-41.4%	-1.3%	-1.4%	-25.7%	-25.66%
OCF Growth	snapshot only																				26.47%
Asset Growth	snapshot only																				-8.61%
Equity Growth	snapshot only																				-66.91%
Debt Growth	snapshot only																				61.54%
Shares Change	snapshot only																				2.68%

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	86.4%	78.3%	73.2%	70.7%	69.2%	59.4%	55.6%	63.4%	51.6%	36.4%	29.9%	23.7%	22.8%	32.9%	35.9%	36.7%	38.9%	38.1%	39.6%	35.4%	35.43%
Revenue 5Y	—	—	—	1.2%	81.2%	63.2%	55.7%	54.4%	54.5%	51.1%	45.9%	45.8%	51.1%	53.4%	57.3%	59.1%	50.9%	40.1%	35.8%	31.1%	31.13%
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	92.6%	81.8%	72.8%	68.9%	65.8%	52.0%	50.0%	62.4%	54.8%	38.3%	29.9%	22.3%	21.0%	31.0%	35.0%	35.3%	37.1%	37.9%	39.6%	35.6%	35.63%
Gross Profit 5Y	—	—	—	1.2%	79.8%	62.1%	54.9%	54.5%	55.5%	50.4%	43.5%	43.2%	49.6%	51.3%	56.2%	59.1%	51.9%	40.1%	35.2%	30.6%	30.64%
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	17.3%	34.4%	17.4%	19.5%	26.0%	15.5%	-4.8%	1.2%	3.6%	-0.3%	-7.6%	-2.9%	-2.2%	28.1%	31.5%	38.5%	41.0%	56.1%	38.8%	38.5%	38.52%
Assets 5Y	—	—	—	13.2%	15.3%	-6.2%	-1.9%	0.3%	9.5%	12.0%	8.3%	13.6%	21.8%	45.0%	20.8%	24.7%	17.3%	21.3%	11.9%	14.8%	14.82%
Equity 3Y	13.7%	33.8%	10.6%	13.3%	21.0%	51.6%	-6.5%	-4.3%	-5.3%	-8.1%	-12.1%	-11.2%	-10.9%	17.1%	19.0%	19.4%	23.2%	21.5%	-2.2%	-12.9%	-12.89%
Book Value 3Y	-52.5%	-46.7%	-53.9%	-50.7%	-47.7%	-5.5%	-60.8%	-54.9%	-54.4%	-53.2%	-54.2%	-52.7%	-52.7%	-35.4%	-34.6%	-34.3%	-32.1%	-32.0%	-18.8%	-24.3%	-24.33%
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	0.82	0.92	0.92	0.86	0.87	0.92	0.90	0.91	0.93	0.98	0.95	0.98	0.97	0.90	0.82	0.85	0.90	0.93	0.87	0.86	0.865
Earnings Stability	0.21	0.08	0.54	0.45	0.28	0.05	0.52	0.00	0.10	0.31	0.48	0.44	0.48	0.73	0.76	0.60	0.06	0.01	0.02	0.24	0.245
Margin Stability	0.93	0.94	0.96	0.97	0.95	0.93	0.95	0.98	0.95	0.95	0.95	0.96	0.97	0.94	0.95	0.98	0.97	0.96	0.97	0.99	0.987
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	0.00	1.00	1.00	1.00	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.50	0.50	1.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	0.00	0.00	1.00	1.00	0.50	0.00	0.00	0.00	0.00	0.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	0.90	0.96	0.98	0.98	0.92	0.99	0.99	0.93	0.88	0.90	0.95	0.96	0.97	0.90	0.85	0.99	0.83	0.50	0.50	0.50	0.500
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ROE Trend	0.98	2.76	0.04	-0.02	-0.60	-0.85	-0.36	-0.11	0.36	0.27	0.09	0.02	0.18	1.05	0.71	0.45	-0.01	-0.79	-1.12	-1.74	-1.736
Gross Margin Trend	0.04	0.04	0.02	0.02	0.00	-0.04	-0.04	-0.02	-0.03	-0.02	-0.02	-0.02	0.01	0.04	0.05	0.02	-0.03	-0.04	-0.03	0.00	0.001
FCF Margin Trend	1.92	1.24	1.05	1.20	0.71	0.29	0.17	0.25	0.31	0.36	0.26	0.05	0.11	0.35	0.40	0.12	0.03	-0.21	-0.16	0.18	0.177
Sustainable Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Internal Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

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	0.95	0.92	0.95	0.86	0.85	0.95	0.92	0.85	0.80	0.76	0.81	0.98	1.07	0.53	0.47	1.04	0.83	0.93	0.93	0.49	0.490
FCF/OCF	1.04	1.03	1.03	1.02	1.01	1.01	1.01	1.01	1.02	1.02	1.02	1.03	1.06	1.41	1.72	1.32	1.38	1.25	1.24	1.24	1.242
FCF/Net Income	snapshot only																				0.609
CapEx/Revenue	2.3%	2.4%	2.2%	1.1%	0.9%	0.7%	0.7%	0.4%	0.6%	0.8%	0.8%	1.3%	2.1%	4.2%	5.1%	7.6%	9.2%	8.9%	8.0%	4.0%	3.98%
CapEx/Depreciation	snapshot only																				1.939
Accruals Ratio	-0.03	-0.05	-0.02	-0.09	-0.11	-0.03	-0.05	-0.09	-0.11	-0.16	-0.11	-0.01	0.04	-0.10	-0.11	0.01	-0.08	-0.03	-0.03	-0.20	-0.200
Sloan Accruals	snapshot only																				-0.088
Cash Flow Adequacy	snapshot only																				-4.126

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.5%	0.55%
Net Buyback Yield	-12.4%	-29.4%	-22.4%	-50.5%	-41.8%	-10.0%	-22.5%	-28.2%	-17.9%	-3.8%	-6.3%	-6.3%	-3.0%	-8.1%	-7.9%	-17.6%	-41.9%	0.0%	0.0%	0.5%	0.55%
Total Shareholder Return	-12.4%	-29.4%	-22.4%	-50.5%	-41.8%	-10.0%	-22.5%	-28.2%	-17.9%	-3.8%	-6.3%	-6.3%	-3.0%	-8.1%	-7.9%	-17.6%	-41.9%	0.0%	0.0%	0.5%	0.55%

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)	1.01	1.01	1.01	1.01	1.01	1.01	1.00	1.00	1.01	1.02	1.02	1.03	1.04	1.06	1.08	1.05	1.04	1.03	1.04	1.03	1.031
Interest Burden (EBT/EBIT)	1.00	1.00	1.00	1.00	1.00	1.00	0.99	0.98	0.97	0.97	0.97	0.97	0.96	0.94	0.92	0.95	0.97	1.03	1.09	1.15	1.146
EBIT Margin	-0.68	-0.74	-0.65	-0.65	-0.72	-0.69	-0.70	-0.51	-0.43	-0.43	-0.48	-0.45	-0.33	-0.19	-0.15	-0.23	-0.29	-0.36	-0.33	-0.28	-0.284
Asset Turnover	0.83	0.80	0.79	0.99	1.05	1.03	0.95	1.25	1.27	1.56	1.29	1.43	1.51	1.15	1.35	1.49	1.65	1.01	1.06	1.17	1.169
Equity Multiplier	1.26	1.29	1.34	1.34	1.41	1.39	1.41	1.45	1.55	1.61	1.47	1.59	1.64	1.69	1.76	2.01	2.11	2.24	2.53	3.16	3.157

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)	$-1.64	$-1.58	$-1.49	$-1.52	$-1.60	$-1.46	$-0.44	$-0.31	$-0.22	$-0.23	$-0.25	$-0.25	$-0.22	$-0.16	$-0.14	$-0.22	$-0.29	$-0.37	$-0.36	$-0.34	$-0.34
Book Value/Share	$2.31	$2.35	$1.87	$1.49	$1.11	$0.87	$0.40	$0.32	$0.31	$0.26	$0.30	$0.26	$0.24	$0.64	$0.52	$0.42	$0.35	$0.27	$0.21	$0.14	$0.14
Tangible Book/Share	$2.31	$2.35	$1.87	$1.49	$1.11	$0.87	$0.40	$0.32	$0.31	$0.26	$0.30	$0.26	$0.24	$0.64	$0.52	$0.42	$0.35	$0.23	$0.17	$0.10	$0.10
Revenue/Share	$2.40	$2.12	$2.23	$2.31	$2.20	$2.12	$0.63	$0.62	$0.53	$0.55	$0.53	$0.56	$0.67	$0.84	$0.93	$0.98	$0.99	$0.98	$0.97	$1.01	$1.01
FCF/Share	$-1.62	$-1.51	$-1.47	$-1.33	$-1.38	$-1.41	$-0.41	$-0.27	$-0.18	$-0.18	$-0.21	$-0.25	$-0.25	$-0.12	$-0.11	$-0.31	$-0.33	$-0.43	$-0.41	$-0.21	$-0.21
OCF/Share	$-1.56	$-1.46	$-1.42	$-1.30	$-1.36	$-1.39	$-0.40	$-0.26	$-0.18	$-0.18	$-0.21	$-0.25	$-0.24	$-0.08	$-0.07	$-0.23	$-0.24	$-0.35	$-0.33	$-0.17	$-0.17
Cash/Share	$2.22	$2.37	$1.88	$1.48	$1.05	$0.73	$0.38	$0.32	$0.32	$0.25	$0.30	$0.24	$0.17	$0.64	$0.52	$0.37	$0.30	$0.44	$0.37	$0.32	$0.32
EBITDA/Share	$-1.60	$-1.53	$-1.42	$-1.44	$-1.51	$-1.38	$-0.42	$-0.29	$-0.21	$-0.22	$-0.24	$-0.24	$-0.21	$-0.14	$-0.11	$-0.19	$-0.24	$-0.31	$-0.29	$-0.27	$-0.27
Debt/Share	$0.14	$0.11	$0.13	$0.11	$0.09	$0.08	$0.02	$0.01	$0.02	$0.02	$0.01	$0.01	$0.01	$0.21	$0.20	$0.30	$0.29	$0.46	$0.45	$0.47	$0.47
Net Debt/Share	$-2.08	$-2.26	$-1.75	$-1.37	$-0.96	$-0.65	$-0.36	$-0.31	$-0.30	$-0.23	$-0.28	$-0.23	$-0.17	$-0.43	$-0.32	$-0.07	$-0.01	$0.02	$0.08	$0.16	$0.16

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-3.527
Altman Z-Prime	snapshot only																				-9.769
Piotroski F-Score	4	4	2	2	2	2	4	5	5	5	4	4	3	4	4	3	4	3	4	3	3
Beneish M-Score	0.08	-1.67	-1.65	-2.80	-3.50	-1.29	-2.97	-2.69	-2.60	-3.08	-3.20	-2.08	-0.19	-1.11	19.31	-0.78	-1.15	0.60	0.23	-2.59	-2.590
Ohlson O-Score	snapshot only																				-2.077
ROIC (Greenblatt)	snapshot only																				-54.78%
Net-Net WC	snapshot only																				$-0.12
EVA	snapshot only																				$-10490976.00

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	52.13	35.44	31.26	32.38	31.79	32.99	33.02	32.73	32.63	73.57	73.85	57.24	73.22	73.98	70.41	40.04	28.57	26.92	24.88	22.17	22.170
Credit Grade	snapshot only																				16
Credit Trend	snapshot only																				-17.872
Implied Spread (bps)	snapshot only																				900.000
Industry Credit Rank	snapshot only																				11
Sector Credit Rank	snapshot only																				12

MYO AMEX

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