$42.51

+0.15 (+0.35%)

Weekly Expected Move ±5.3%

$38 $40 $42 $45 $47

NYSE · Energy · Oil & Gas Equipment & Services · Alpha Radar Strong Buy · Power 76 · $535.6M mcap · 12M float · 0.900% daily turnover · Short 47% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

NARROW EDGE

59.9 / 100

NoneWeakNarrowWide

Primary source: Switching Costs · ROIC: 6.5% · 5Y Avg: 2.1%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. NGS has a Narrow competitive edge (59.9/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Switching Costs. ROIC of 6.5% suggests modest returns relative to capital deployed.

Analyst Insights

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

Analyst Price Targets

Low

$42

Avg Target

$42

High

Based on 1 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 11Hold: 5Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$42.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-01-13	Raymond James	—	Initiated	$42	—	+22.6%	$34.25
2024-05-17	Stifel Nicolaus	Selman Akyol	$26	$28	+2	+17.2%	$23.89
2024-04-03	Stifel Nicolaus	Selman Akyol	Initiated	$26	—	+14.2%	$22.77

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

Rating Change History

Date	From	To
2026-04-01	C+	B-
2026-03-17	D+	C+
2026-03-16	B-	D+

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.

★ ★ ★ ★ ★ 53 Grade A

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. NGS scores highest in Momentum (92/100) and lowest in Cash Flow (25/100). An overall grade of A places NGS among the highest-quality companies in its peer group.

Risk & Quality Signals

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

Altman Z-Score

1.95

Grey Zone

Piotroski F-Score

6/9

✓ ✓ ✓ ✓ ✓ ✗ ✗ ✗ ✓

Beneish M-Score

24.46

Possible Manipulator

Ohlson O-Score

-6.90

Bankruptcy prob: 0.1%

Low Risk

Credit Rating

BBB

Score: 55.3/100

Trend: Improving

Earnings Quality

75/100

OCF/NI: 2.90x

Accruals: -7.7%

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. NGS scores 1.95, 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. NGS scores 6/9, 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. NGS's score of 24.46 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. 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. NGS's implied 0.1% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. NGS receives an estimated rating of BBB (score: 55.3/100), 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). NGS's score of 75/100 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

24.50x

PEG

0.85x

P/S

2.99x

P/B

1.91x

P/FCF

-8.44x

P/OCF

7.59x

EV/EBITDA

8.63x

EV/Revenue

3.96x

EV/EBIT

16.13x

EV/FCF

-12.47x

Earnings Yield

4.54%

FCF Yield

-11.85%

Shareholder Yield

0.84%

Graham Number

$28.82

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 24.5x earnings, NGS commands a growth premium. Graham's intrinsic value formula yields $28.82 per share, 47% 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

0.750

NI / EBT

Interest Burden

0.660

EBT / EBIT

EBIT Margin

0.246

EBIT / Rev

Asset Turnover

0.332

Rev / Assets

Equity Multiplier

2.037

Assets / Equity

ROE

8.2%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. NGS's ROE of 8.2% is driven by Asset Turnover (0.332), 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

27.22%

Fair P/E

62.94x

Intrinsic Value

$107.83

Price/Value

0.35x

Margin of Safety

65.00%

Premium

-65.00%

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 NGS's realized 27.2% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $107.83, NGS appears undervalued with a 65% margin of safety. The adjusted fair P/E of 62.9x compares to the current market P/E of 24.5x.

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

$42.50

Median 1Y

$42.66

5th Pctile

$19.13

95th Pctile

$95.19

Ann. Volatility

49.7%

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
Justin C. Jacobs, Chief Executive Officer	$581,250	$1,631,862	$2,968,713
Brian L. Tucker Former President and Chief Operating Officer	$333,333	$452,863	$1,078,331
Ian M. Eckert, Chief Financial Officer	$415,000	$—	$828,332

CEO Pay Ratio

34:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $2,968,713

Avg Employee Cost (SGA/emp): $86,529

Employees: 259

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

259

+5.7% YoY

Revenue / Employee

$665,309

Rev: $172,315,000

Profit / Employee

$76,942

NI: $19,928,000

SGA / Employee

$86,529

Avg labor cost proxy

Scaling Efficiency

All Ratios & Metrics

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

Profitability

Metric	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	-1.9%	-2.2%	-3.8%	-3.5%	-2.7%	-2.2%	-0.2%	-0.2%	0.0%	1.0%	2.0%	4.1%	5.7%	6.9%	7.0%	6.9%	7.3%	7.6%	7.5%	8.2%	8.24%
ROA	-1.6%	-1.8%	-3.0%	-2.8%	-2.2%	-1.8%	-0.2%	-0.2%	0.0%	0.7%	1.2%	2.3%	3.3%	4.0%	3.5%	3.5%	3.7%	3.8%	3.7%	4.0%	4.05%
ROIC	-2.1%	-2.3%	-4.6%	-4.3%	-3.2%	-2.8%	0.1%	-0.6%	0.0%	1.3%	1.9%	3.6%	5.2%	6.2%	6.3%	6.3%	6.5%	6.7%	5.9%	6.5%	6.50%
ROCE	-1.7%	-1.9%	-3.1%	-2.9%	-1.9%	-1.4%	-0.2%	-0.2%	-0.1%	1.6%	3.5%	5.6%	7.3%	8.3%	7.1%	7.1%	7.4%	7.7%	7.1%	7.8%	7.84%
Gross Margin	1.8%	6.3%	23.9%	14.2%	14.9%	17.1%	47.6%	18.6%	23.6%	24.7%	55.9%	38.0%	34.5%	59.5%	35.7%	58.6%	36.9%	59.5%	35.6%	41.1%	41.11%
Operating Margin	-12.9%	-8.6%	-45.4%	1.9%	3.3%	-1.3%	-1.4%	1.5%	2.6%	15.6%	12.3%	25.2%	22.1%	23.2%	14.9%	23.0%	24.0%	24.8%	20.9%	27.7%	27.68%
Net Margin	-10.8%	-6.9%	-31.1%	1.7%	-0.4%	-0.4%	-3.4%	1.4%	1.9%	6.9%	4.7%	13.8%	11.0%	12.3%	7.0%	11.7%	12.5%	13.3%	8.9%	14.0%	13.95%
EBITDA Margin	23.0%	27.1%	7.7%	31.5%	33.6%	26.7%	19.8%	24.7%	27.3%	37.1%	46.1%	45.0%	42.0%	43.1%	36.0%	43.8%	45.9%	46.6%	42.2%	49.0%	48.98%
FCF Margin	20.0%	3.2%	3.9%	-3.8%	-4.3%	-16.4%	-42.5%	-68.5%	-1.0%	-1.2%	-1.1%	-84.9%	-43.5%	-21.9%	-3.5%	1.2%	-13.6%	-26.5%	-36.4%	-31.8%	-31.77%
OCF Margin	44.4%	34.6%	39.4%	35.2%	37.9%	35.8%	34.2%	46.3%	39.1%	32.1%	14.9%	4.1%	18.5%	32.4%	42.4%	50.9%	40.5%	34.3%	35.8%	35.3%	35.35%
ROE 3Y Avg	snapshot only																				6.21%
ROE 5Y Avg	snapshot only																				2.96%
ROA 3Y Avg	snapshot only																				3.05%
ROIC 3Y Avg	snapshot only																				4.17%
ROIC Economic	snapshot only																				6.50%
Cash ROA	snapshot only																				10.81%
Cash ROIC	snapshot only																				12.56%
CROIC	snapshot only																				-11.29%
NOPAT Margin	snapshot only																				18.30%
Pretax Margin	snapshot only																				16.23%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				13.12%
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	-28.56	-24.82	-14.85	-17.76	-20.33	-22.38	-243.97	-235.79	3202.87	78.30	41.59	25.36	18.85	14.78	19.43	16.19	18.04	18.93	21.44	22.03	24.497
P/S Ratio	1.97	1.89	1.88	2.02	1.75	1.51	1.64	1.39	1.24	1.67	1.63	1.83	1.74	1.56	2.14	1.71	1.97	2.12	2.48	2.68	2.985
P/B Ratio	0.54	0.54	0.58	0.64	0.57	0.51	0.60	0.55	0.53	0.78	0.84	1.02	1.06	1.01	1.31	1.08	1.27	1.39	1.56	1.75	1.907
P/FCF	9.86	58.71	48.39	-53.30	-40.77	-9.24	-3.85	-2.03	-1.21	-1.45	-1.45	-2.15	-4.00	-7.12	-61.62	144.47	-14.51	-7.99	-6.80	-8.44	-8.439
P/OCF	4.44	5.48	4.78	5.74	4.63	4.22	4.79	2.99	3.17	5.19	10.95	44.34	9.40	4.81	5.04	3.35	4.87	6.18	6.93	7.59	7.585
EV/EBITDA	5.34	5.49	6.92	7.58	5.74	4.85	6.86	6.28	5.92	6.71	8.52	7.70	6.74	5.97	7.74	6.66	7.09	7.25	8.55	8.63	8.626
EV/Revenue	1.56	1.50	1.57	1.71	1.46	1.23	1.90	1.63	1.46	1.87	2.97	3.06	2.88	2.63	3.21	2.75	2.99	3.13	3.81	3.96	3.963
EV/EBIT	-21.54	-18.74	-12.87	-15.51	-20.99	-24.69	-285.60	-290.33	-622.02	42.68	22.77	16.17	12.68	10.79	14.96	13.19	13.98	14.23	16.36	16.13	16.128
EV/FCF	7.82	46.53	40.35	-45.25	-33.89	-7.52	-4.46	-2.38	-1.42	-1.62	-2.65	-3.61	-6.62	-11.99	-92.56	232.75	-22.06	-11.79	-10.47	-12.47	-12.473
Earnings Yield	-3.5%	-4.0%	-6.7%	-5.6%	-4.9%	-4.5%	-0.4%	-0.4%	0.0%	1.3%	2.4%	3.9%	5.3%	6.8%	5.1%	6.2%	5.5%	5.3%	4.7%	4.5%	4.54%
FCF Yield	10.1%	1.7%	2.1%	-1.9%	-2.5%	-10.8%	-26.0%	-49.4%	-83.0%	-69.1%	-68.8%	-46.5%	-25.0%	-14.0%	-1.6%	0.7%	-6.9%	-12.5%	-14.7%	-11.9%	-11.85%
PEG Ratio	snapshot only																				0.854
Price/Tangible Book	snapshot only																				1.751
EV/OCF	snapshot only																				11.212
EV/Gross Profit	snapshot only																				9.183
Acquirers Multiple	snapshot only																				16.248
Shareholder Yield	snapshot only																				0.84%
Graham Number	snapshot only																				$28.82

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	6.70	6.70	3.21	3.21	3.21	3.21	1.78	1.78	1.78	1.78	2.33	2.33	2.33	2.33	2.78	2.78	2.78	2.78	2.33	2.33	2.331
Quick Ratio	4.86	4.86	2.26	2.26	2.26	2.26	1.01	1.01	1.01	1.01	1.67	1.67	1.67	1.67	1.74	1.74	1.74	1.74	1.49	1.49	1.488
Debt/Equity	0.00	0.00	0.00	0.00	0.00	0.00	0.11	0.11	0.11	0.11	0.70	0.70	0.70	0.70	0.67	0.67	0.67	0.67	0.84	0.84	0.837
Net Debt/Equity	-0.11	-0.11	-0.10	-0.10	-0.10	-0.10	0.10	0.10	0.10	0.10	0.69	0.69	0.69	0.69	0.66	0.66	0.66	0.66	0.84	0.84	0.837
Debt/Assets	0.00	0.00	0.00	0.00	0.00	0.00	0.08	0.08	0.08	0.08	0.35	0.35	0.35	0.35	0.35	0.35	0.35	0.35	0.39	0.39	0.392
Debt/EBITDA	0.04	0.05	0.02	0.02	0.01	0.01	1.08	1.07	1.04	0.84	3.91	3.16	2.70	2.47	2.62	2.56	2.46	2.36	2.99	2.79	2.790
Net Debt/EBITDA	-1.39	-1.44	-1.38	-1.35	-1.17	-1.11	0.94	0.93	0.91	0.73	3.85	3.11	2.66	2.42	2.59	2.53	2.42	2.33	2.99	2.79	2.790
Interest Coverage	-277.78	-139.44	-135.92	-93.38	-54.24	-40.82	-1.55	-1.51	-0.46	2.27	3.87	3.55	3.32	3.31	2.82	2.76	2.82	2.86	2.96	3.06	3.057
Equity Multiplier	1.22	1.22	1.30	1.30	1.30	1.30	1.43	1.43	1.43	1.43	2.03	2.03	2.03	2.03	1.93	1.93	1.93	1.93	2.14	2.14	2.136
Cash Ratio	snapshot only																				0.000
Debt Service Coverage	snapshot only																				5.715
Cash to Debt	snapshot only																				0.000
FCF to Debt	snapshot only																				-0.248
Defensive Interval	snapshot only																				352.9 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	0.23	0.24	0.24	0.24	0.25	0.26	0.27	0.29	0.31	0.34	0.30	0.33	0.35	0.38	0.32	0.33	0.34	0.34	0.32	0.33	0.332
Inventory Turnover	2.78	2.92	3.28	3.35	3.32	3.38	3.02	3.21	3.38	3.63	3.63	3.69	3.89	3.57	4.57	4.28	4.33	4.38	4.68	5.27	5.270
Receivables Turnover	6.57	6.80	6.50	6.68	6.87	7.21	6.77	7.27	7.83	8.58	4.50	4.88	5.31	5.66	5.72	5.88	5.99	6.09	10.10	10.51	10.515
Payables Turnover	26.20	27.53	17.96	18.33	18.20	18.53	11.44	12.18	12.83	13.78	6.79	6.89	7.27	6.68	6.64	6.22	6.29	6.37	7.64	8.60	8.598
DSO	56	54	56	55	53	51	54	50	47	43	81	75	69	65	64	62	61	60	36	35	34.7 days
DIO	131	125	111	109	110	108	121	114	108	100	100	99	94	102	80	85	84	83	78	69	69.3 days
DPO	14	13	20	20	20	20	32	30	28	26	54	53	50	55	55	59	58	57	48	42	42.5 days
Cash Conversion Cycle	173	165	147	144	143	139	143	134	126	116	128	121	112	112	89	89	87	86	66	62	61.5 days
Fixed Asset Turnover	snapshot only																				8.743
Operating Cycle	snapshot only																				104.0 days
Capital Intensity	snapshot only																				3.271

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	-9.2%	0.9%	6.4%	8.5%	11.1%	12.5%	17.1%	22.5%	28.2%	33.8%	42.8%	44.3%	45.7%	41.7%	29.4%	22.6%	14.8%	9.5%	9.9%	11.3%	11.28%
Net Income	55.0%	-5.8%	-6.1%	-2.2%	-39.0%	0.3%	93.8%	93.7%	1.0%	1.4%	9.3%	18.7%	346.9%	6.0%	2.6%	79.2%	35.5%	16.4%	15.7%	28.6%	28.58%
EPS	54.4%	-5.9%	-6.1%	-2.3%	-50.3%	-7.2%	93.3%	93.5%	1.0%	1.4%	9.2%	18.5%	344.4%	5.9%	2.6%	77.2%	34.0%	14.9%	14.7%	27.2%	27.22%
FCF	2.0%	-72.0%	-83.8%	-1.2%	-1.2%	-6.7%	-13.8%	-21.2%	-29.7%	-8.4%	-2.8%	-78.9%	38.4%	73.1%	96.0%	1.0%	64.2%	-32.7%	-10.6%	-31.0%	-30.95%
EBITDA	1.5%	-10.1%	-26.5%	-25.6%	-3.6%	4.5%	42.7%	40.4%	24.8%	47.2%	80.2%	1.2%	1.5%	1.2%	53.7%	27.1%	13.4%	7.4%	18.3%	24.0%	23.99%
Op. Income	64.3%	-72.0%	-2.4%	-2.2%	-49.1%	-15.1%	1.0%	1.0%	1.1%	1.8%	23.3%	42.0%	52.8%	4.6%	2.2%	73.0%	28.6%	14.2%	19.6%	30.6%	30.58%
OCF Growth	snapshot only																				-22.78%
Asset Growth	snapshot only																				19.14%
Equity Growth	snapshot only																				7.71%
Debt Growth	snapshot only																				35.17%
Shares Change	snapshot only																				1.07%

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	1.7%	2.7%	3.4%	2.6%	2.8%	2.4%	2.6%	5.2%	9.0%	14.9%	21.2%	24.2%	27.6%	28.7%	29.4%	29.4%	29.0%	27.6%	26.6%	25.3%	25.34%
Revenue 5Y	-4.3%	-2.4%	0.2%	1.5%	2.4%	3.5%	4.6%	7.5%	8.4%	10.2%	13.1%	13.8%	15.2%	15.3%	14.8%	15.5%	16.7%	18.7%	20.4%	21.2%	21.21%
EPS 3Y	—	—	—	—	—	—	—	—	—	29.6%	41.1%	—	—	—	—	—	—	—	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	-71.0%	-33.9%	63.7%	78.4%	74.4%	—	—	—	—	77.0%	63.0%	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	26.8%	38.0%	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	-71.4%	-34.8%	62.0%	76.2%	71.8%	—	—	—	—	75.5%	61.6%	—	—
EBITDA 3Y	-4.2%	-4.7%	-10.2%	-10.0%	-6.5%	25.8%	41.6%	43.6%	44.5%	11.4%	23.6%	32.3%	44.7%	50.9%	58.1%	58.1%	52.8%	52.3%	48.5%	51.7%	51.71%
EBITDA 5Y	-11.0%	-10.6%	-11.5%	-8.8%	-5.0%	-3.0%	0.5%	0.6%	1.1%	5.9%	13.2%	17.8%	20.8%	45.6%	51.0%	52.8%	53.8%	27.1%	28.0%	29.5%	29.53%
Gross Profit 3Y	4.9%	5.8%	-6.2%	-4.9%	1.5%	3.3%	23.3%	30.7%	40.6%	64.3%	41.9%	50.6%	66.7%	83.9%	1.0%	1.1%	90.6%	79.0%	59.0%	51.1%	51.13%
Gross Profit 5Y	-13.2%	-11.9%	-14.9%	-10.5%	-3.9%	1.7%	11.8%	16.1%	20.0%	25.1%	32.2%	36.9%	38.6%	41.6%	43.5%	50.0%	53.1%	64.1%	42.8%	40.5%	40.47%
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.5%	3.6%	3.60%
Op. Income 5Y	—	—	—	—	—	—	-22.8%	-22.1%	-18.3%	50.1%	75.0%	1.1%	99.3%	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	-14.7%	-40.8%	-37.0%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	19.1%	-2.1%	6.8%	21.9%	15.2%	11.1%	0.3%	1.1%	1.1%	-1.5%	-18.0%	-44.5%	-4.7%	26.0%	32.6%	46.5%	31.8%	25.8%	28.6%	14.5%	14.54%
OCF 5Y	-3.2%	-7.4%	-2.7%	-4.9%	4.6%	10.5%	10.7%	29.0%	16.2%	5.6%	-5.1%	-17.8%	6.9%	18.7%	18.3%	15.0%	12.4%	9.7%	13.6%	14.8%	14.84%
Assets 3Y	0.9%	0.9%	0.1%	0.1%	0.1%	0.1%	4.6%	4.6%	4.6%	4.6%	16.0%	16.0%	16.0%	16.0%	17.1%	17.1%	17.1%	17.1%	21.4%	21.4%	21.36%
Assets 5Y	1.4%	1.4%	0.9%	0.9%	0.9%	0.9%	1.9%	1.9%	1.9%	1.9%	9.4%	9.4%	9.4%	9.4%	11.4%	11.4%	11.4%	11.4%	13.8%	13.8%	13.85%
Equity 3Y	-0.8%	-0.8%	-3.2%	-3.2%	-3.2%	-3.2%	-2.4%	-2.4%	-2.4%	-2.4%	-2.1%	-2.1%	-2.1%	-2.1%	2.6%	2.6%	2.6%	2.6%	6.1%	6.1%	6.09%
Book Value 3Y	-0.9%	-0.4%	-3.4%	-1.8%	-0.3%	-0.8%	-0.0%	0.3%	0.3%	-0.3%	0.1%	-0.1%	-0.0%	-0.6%	4.1%	2.9%	1.8%	1.3%	4.7%	5.0%	4.99%
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	0.35	0.27	0.01	0.16	0.40	0.53	0.38	0.60	0.63	0.68	0.68	0.66	0.67	0.67	0.70	0.75	0.82	0.88	0.93	0.96	0.956
Earnings Stability	0.44	0.27	0.43	0.48	0.45	0.25	0.28	0.37	0.33	0.13	0.14	0.26	0.35	0.63	0.71	0.83	0.89	0.67	0.72	0.88	0.877
Margin Stability	0.65	0.62	0.67	0.72	0.81	0.77	0.71	0.69	0.69	0.61	0.60	0.54	0.55	0.47	0.48	0.42	0.45	0.42	0.65	0.67	0.665
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	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.50	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	1.00	1.00	1.00	1.00	1.000
FCF Positive Streak	0	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	0.50	0.20	0.20	0.50	0.84	0.50	0.50	0.50	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	0.86	0.93	0.94	0.89	0.886
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	—	—	0.00	0.00	0.00	0.43	0.70	0.85	0.85	0.75	0.750
ROE Trend	0.00	-0.00	-0.01	-0.01	0.00	-0.01	0.01	0.02	0.02	0.03	0.04	0.06	0.07	0.07	0.06	0.05	0.04	0.03	0.03	0.03	0.026
Gross Margin Trend	0.04	0.03	-0.06	-0.05	-0.00	0.05	0.08	0.08	0.10	0.11	0.15	0.19	0.18	0.25	0.14	0.17	0.15	0.10	0.10	0.01	0.011
FCF Margin Trend	0.53	0.26	0.17	-0.01	-0.05	-0.24	-0.57	-0.80	-1.11	-1.09	-0.93	-0.49	0.10	0.44	0.74	0.78	0.60	0.42	0.21	0.10	0.101
Sustainable Growth Rate	—	—	—	—	—	—	—	—	0.0%	1.0%	2.0%	4.1%	5.7%	6.9%	7.0%	6.9%	7.3%	7.1%	6.5%	6.7%	6.73%
Internal Growth Rate	—	—	—	—	—	—	—	—	0.0%	0.7%	1.2%	2.4%	3.4%	4.1%	3.7%	3.6%	3.8%	3.7%	3.3%	3.4%	3.41%

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	-6.44	-4.53	-3.11	-3.09	-4.39	-5.30	-50.93	-78.74	1009.79	15.07	3.80	0.57	2.01	3.07	3.86	4.84	3.71	3.06	3.09	2.90	2.904
FCF/OCF	0.45	0.09	0.10	-0.11	-0.11	-0.46	-1.24	-1.48	-2.63	-3.59	-7.54	-20.60	-2.35	-0.68	-0.08	0.02	-0.34	-0.77	-1.02	-0.90	-0.899
FCF/Net Income	snapshot only																				-2.610
OCF/EBITDA	snapshot only																				0.769
CapEx/Revenue	24.4%	31.3%	35.5%	38.9%	42.2%	52.1%	76.7%	1.1%	1.4%	1.5%	1.3%	89.1%	62.1%	54.3%	45.9%	49.8%	54.0%	60.8%	72.2%	67.1%	67.12%
CapEx/Depreciation	snapshot only																				3.140
Accruals Ratio	-0.12	-0.10	-0.12	-0.11	-0.12	-0.11	-0.09	-0.13	-0.12	-0.10	-0.03	0.01	-0.03	-0.08	-0.10	-0.13	-0.10	-0.08	-0.08	-0.08	-0.077
Sloan Accruals	snapshot only																				-0.068
Cash Flow Adequacy	snapshot only																				0.510
Earnings Quality Score	snapshot only																				0.750

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%	0.4%	0.6%	0.8%	1.11%
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	$0.10	$0.21	$0.32	$0.47
Payout Ratio	—	—	—	—	—	—	—	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	6.7%	13.2%	18.4%	18.42%
FCF Payout Ratio	0.0%	0.0%	0.0%	—	—	—	—	—	—	—	—	—	—	—	—	0.0%	—	—	—	—	—
Total Payout Ratio	—	—	—	—	—	—	—	—	25.8%	42.9%	20.7%	8.4%	0.0%	0.0%	0.0%	0.0%	0.0%	6.7%	13.2%	18.4%	18.42%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0	0	0	0
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	1.6%	3.4%	5.9%	7.2%	9.4%	8.3%	4.8%	3.1%	0.8%	0.5%	0.5%	0.3%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	1.6%	3.4%	5.9%	7.2%	9.4%	8.3%	4.8%	3.1%	0.8%	0.5%	0.5%	0.3%	0.0%	0.0%	-0.1%	-0.1%	-0.1%	-0.1%	-0.0%	-0.0%	-0.05%
Total Shareholder Return	1.6%	3.4%	5.9%	7.2%	9.4%	8.3%	4.8%	3.1%	0.8%	0.5%	0.5%	0.3%	0.0%	0.0%	-0.1%	-0.1%	-0.1%	0.2%	0.6%	0.8%	0.79%

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)	0.95	0.95	1.24	1.24	1.54	1.83	13.88	-3.50	0.06	0.58	0.72	0.75	0.76	0.78	0.80	0.79	0.79	0.78	0.75	0.75	0.750
Interest Burden (EBT/EBIT)	1.00	1.00	0.84	0.83	0.80	0.74	0.07	-0.30	-2.61	0.84	0.42	0.51	0.54	0.56	0.64	0.64	0.65	0.65	0.66	0.66	0.660
EBIT Margin	-0.07	-0.08	-0.12	-0.11	-0.07	-0.05	-0.01	-0.01	-0.00	0.04	0.13	0.19	0.23	0.24	0.21	0.21	0.21	0.22	0.23	0.25	0.246
Asset Turnover	0.23	0.24	0.24	0.24	0.25	0.26	0.27	0.29	0.31	0.34	0.30	0.33	0.35	0.38	0.32	0.33	0.34	0.34	0.32	0.33	0.332
Equity Multiplier	1.19	1.19	1.26	1.26	1.26	1.26	1.36	1.36	1.36	1.36	1.73	1.73	1.73	1.73	1.98	1.98	1.98	1.98	2.04	2.04	2.037

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)	$-0.36	$-0.42	$-0.70	$-0.67	$-0.54	$-0.45	$-0.05	$-0.04	$0.00	$0.18	$0.38	$0.76	$1.06	$1.28	$1.37	$1.35	$1.42	$1.47	$1.57	$1.71	$1.71
Book Value/Share	$18.91	$19.17	$17.98	$18.58	$19.17	$19.35	$18.84	$18.62	$18.56	$18.55	$19.06	$18.92	$18.90	$18.83	$20.27	$20.22	$20.20	$20.11	$21.64	$21.55	$22.29
Tangible Book/Share	$18.82	$19.08	$17.90	$18.50	$19.09	$19.27	$18.77	$18.55	$18.49	$18.48	$18.99	$18.86	$18.84	$18.77	$20.27	$20.22	$20.20	$20.11	$21.64	$21.55	$21.55
Revenue/Share	$5.18	$5.44	$5.52	$5.86	$6.22	$6.59	$6.95	$7.37	$7.92	$8.66	$9.79	$10.55	$11.45	$12.16	$12.45	$12.78	$13.00	$13.15	$13.57	$14.07	$14.26
FCF/Share	$1.03	$0.18	$0.21	$-0.22	$-0.27	$-1.08	$-2.95	$-5.05	$-8.15	$-9.99	$-10.98	$-8.96	$-4.98	$-2.66	$-0.43	$0.15	$-1.76	$-3.49	$-4.95	$-4.47	$-4.53
OCF/Share	$2.30	$1.88	$2.17	$2.06	$2.36	$2.36	$2.37	$3.42	$3.10	$2.78	$1.46	$0.43	$2.12	$3.94	$5.28	$6.51	$5.26	$4.51	$4.86	$4.98	$5.04
Cash/Share	$2.17	$2.20	$1.75	$1.81	$1.86	$1.88	$0.28	$0.27	$0.27	$0.27	$0.22	$0.22	$0.22	$0.22	$0.17	$0.17	$0.17	$0.17	$0.00	$0.00	$0.18
EBITDA/Share	$1.51	$1.49	$1.25	$1.32	$1.58	$1.67	$1.92	$1.91	$1.96	$2.42	$3.41	$4.20	$4.90	$5.35	$5.16	$5.27	$5.49	$5.68	$6.05	$6.47	$6.47
Debt/Share	$0.07	$0.07	$0.02	$0.02	$0.02	$0.02	$2.08	$2.05	$2.05	$2.04	$13.35	$13.26	$13.24	$13.19	$13.52	$13.49	$13.48	$13.41	$18.12	$18.04	$18.04
Net Debt/Share	$-2.11	$-2.14	$-1.73	$-1.78	$-1.84	$-1.86	$1.80	$1.78	$1.77	$1.77	$13.13	$13.04	$13.02	$12.97	$13.35	$13.32	$13.31	$13.24	$18.12	$18.04	$18.04

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.948
Altman Z-Prime	snapshot only																				3.426
Piotroski F-Score	5	4	4	5	5	6	7	7	7	7	8	7	8	8	7	8	8	7	6	6	6
Beneish M-Score	1.07	-2.34	-0.95	-1.49	-1.90	-1.85	-3.35	-3.32	-3.35	-3.02	-1.70	-1.81	-1.88	-2.32	-3.23	-3.76	-3.47	-3.35	24.28	24.46	24.463
Ohlson O-Score	snapshot only																				-6.903
ROIC (Greenblatt)	snapshot only																				82.97%
Net-Net WC	snapshot only																				$-20.00
EVA	snapshot only																				$-17649345.41

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	64.91	64.89	58.39	54.97	53.85	53.31	38.88	38.97	38.72	57.48	47.41	47.88	49.33	50.13	53.27	48.20	53.15	52.90	51.47	55.30	55.303
Credit Grade	snapshot only																				9
Credit Trend	snapshot only																				7.099
Implied Spread (bps)	snapshot only																				275.000
Industry Credit Rank	snapshot only																				43
Sector Credit Rank	snapshot only																				54

NGS 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