$99.84

+2.98 (+3.08%)

Weekly Expected Move ±3.3%

$91 $94 $97 $101 $104

NASDAQ · Basic Materials · Construction Materials · Tech Score Neutral · Power 46 · $962.2M mcap · 9M float · 1.80% daily turnover · Short 54% of daily vol

Credit Risk of going bust: lower than 88% of companies Debt: 9.7% of company value Bonds: none of note held by US funds details ▾

Of US companies ranked in the safest four tenths, about 1 in 3,500 filed for bankruptcy within a year (2020-2025).
If the stock fell to about $0.12 (down 99.9%), NWPX Infrastructure, Inc. would be worth roughly what it owes.
Total debt $100.6M against a stock market value of $933.5M.
Distance to default 12.63 (Merton model): prices to 2026-10-26, balance sheet 2026-06-30, debt counted $6.5M (short-term plus half of long-term), stock volatility 39.4%; Altman Z 4.66. A ranking and a back-test, not a forecast.
US fund filings (SEC N-PORT) show under $25M of this company's bonds, so there is no bond page. Its debt may be bank loans or privately placed. 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.

WEAK EDGE

44.4 / 100

NoneWeakNarrowWide

Primary source: Switching Costs · ROIC: 10.2% · 5Y Avg: 7.7%

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. NWPX shows a Weak competitive edge (44.4/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Switching Costs. ROIC of 10.2% 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

$70

Avg Target

$70

High

Based on 1 analyst ratings (12 mo)

Analyst Recommendations

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

Rating Summary

ConsensusHold

Avg Target$70.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2025-10-31	D.A. Davidson	—	$60	$70	+10	+17.4%	$59.61
2025-08-11	D.A. Davidson	Brent Thielman	Initiated	$60	—	+20.5%	$49.81
2024-11-01	Northland Securities	Ted Jackson	Initiated	$50	—	+3.7%	$48.22

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

Rating Change History

Date	From	To
2026-09-14	A-	B+
2026-08-31	B+	A-
2026-07-29	A-	B+
2026-07-01	A	A-
2026-05-04	A-	A
2026-04-09	B+	A-
2026-02-24	A-	B+
2026-02-23	B+	A-
2026-02-23	A-	B+

InsiderStreet Scorecard

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

★ ★ ★ ★ ★ 71 Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

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. NWPX scores highest in Safety (100/100) and lowest in Profitability (40/100). An overall grade of A places NWPX 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

6.03

Safe Zone

Piotroski F-Score

8/9

✓ ✓ ✓ ✓ ✓ ✗ ✓ ✓ ✓

Beneish M-Score

-2.80

Unlikely Manipulator

Ohlson O-Score

-8.90

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AA+

Score: 90.2/100

Trend: Improving

Earnings Quality

75/100

OCF/NI: 2.06x

Accruals: -8.3%

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. NWPX scores 6.03, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. 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. NWPX scores 8/9, 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. NWPX's score of -2.80 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. NWPX'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. NWPX receives an estimated rating of AA+ (score: 90.2/100), with a improving trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). NWPX'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

19.68x

PEG

0.39x

P/S

1.67x

P/B

2.29x

P/FCF

18.44x

P/OCF

14.64x

EV/EBITDA

17.56x

EV/Revenue

2.70x

EV/EBIT

22.89x

EV/FCF

19.46x

Earnings Yield

3.32%

FCF Yield

5.42%

Shareholder Yield

0.93%

Graham Number

$69.16

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 19.7x earnings, NWPX trades at a reasonable valuation. Graham's intrinsic value formula yields $69.16 per share, 44% 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

0.773

NI / EBT

Interest Burden

0.931

EBT / EBIT

EBIT Margin

0.118

EBIT / Rev

Asset Turnover

0.923

Rev / Assets

Equity Multiplier

1.559

Assets / Equity

ROE

12.2%

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. NWPX's ROE of 12.2% is driven by Asset Turnover (0.923), 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

$191.56

Price/Value

0.78x

Margin of Safety

21.73%

Premium

-21.73%

Assessment

Neutral

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with NWPX's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. NWPX actually compounded EPS at 21.8% over three years; the model uses 15%, the highest rate it will extrapolate — of 4,457 company-quarters that grew faster than 200%, none sustained it over the following seven years. NWPX trades at a -22% premium to its adjusted intrinsic value of $191.56, 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 19.7x.

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 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$99.84

Median 1Y

$112.34

5th Pctile

$55.15

95th Pctile

$228.36

Ann. Volatility

42.1%

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
Scott Montross Director, President, and CEO	$732,182	$1,280,061	$3,492,930
Aaron Wilkins SVP, CFO, and Corporate Secretary	$440,451	$440,004	$1,424,285
Miles Brittain Executive Vice President	$434,190	$440,004	$1,412,505
Michael Wray SVP and GM of Precast	$356,320	$361,121	$1,089,531
Eric Stokes SVP and GM of WTS	$356,320	$361,121	$1,088,570

CEO Pay Ratio

87:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $3,492,930

Avg Employee Cost (SGA/emp): $40,036

Employees: 1,318

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

1,318

-3.0% YoY

Revenue / Employee

$399,092

Rev: $526,003,000

Profit / Employee

$26,867

NI: $35,411,000

SGA / Employee

$40,036

Avg labor cost proxy

Scaling Efficiency

All Ratios & Metrics

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

Profitability

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
ROE	5.3%	4.2%	4.6%	7.2%	8.6%	10.4%	9.9%	8.9%	7.3%	6.4%	7.2%	7.4%	8.5%	9.6%	9.1%	9.1%	9.8%	9.2%	10.7%	12.2%	12.22%
ROA	3.9%	2.5%	2.8%	4.3%	5.3%	5.4%	5.2%	4.7%	4.0%	3.5%	4.0%	4.1%	4.9%	5.8%	5.5%	5.5%	6.0%	6.1%	6.9%	7.8%	7.83%
ROIC	4.8%	-2.6%	-2.1%	-0.4%	0.8%	-6.7%	-7.1%	-7.3%	-8.2%	4.9%	5.2%	5.6%	6.5%	7.7%	7.4%	7.1%	7.6%	7.8%	9.1%	10.2%	10.19%
ROCE	5.6%	3.5%	3.9%	6.0%	7.6%	8.8%	9.0%	8.2%	7.2%	6.8%	7.1%	7.6%	8.9%	9.4%	8.7%	8.5%	9.7%	10.1%	11.3%	12.7%	12.67%
Gross Margin	14.6%	13.2%	13.5%	20.3%	20.4%	20.5%	16.7%	19.3%	16.3%	17.5%	17.8%	19.9%	20.8%	18.8%	16.7%	19.0%	21.3%	21.3%	19.3%	21.5%	21.54%
Operating Margin	8.0%	-28.3%	5.0%	11.8%	11.8%	-73.6%	4.8%	9.9%	7.6%	7.8%	7.7%	10.5%	11.9%	8.8%	4.8%	9.9%	12.6%	10.4%	9.2%	13.3%	13.26%
Net Margin	5.8%	2.2%	3.3%	8.2%	8.1%	7.5%	2.4%	6.4%	4.9%	4.9%	4.6%	6.7%	7.9%	8.4%	3.4%	6.8%	8.9%	7.1%	7.6%	9.9%	9.93%
EBITDA Margin	12.1%	7.3%	8.8%	15.3%	15.3%	14.5%	8.6%	13.1%	11.0%	11.9%	11.6%	14.0%	15.8%	8.8%	4.8%	13.6%	17.9%	12.8%	12.8%	17.2%	17.19%
FCF Margin	-4.4%	-5.7%	-5.2%	-4.3%	3.6%	-1.2%	4.3%	2.6%	2.7%	7.9%	-3.8%	0.3%	1.3%	7.0%	13.3%	10.4%	9.3%	9.0%	13.1%	13.9%	13.87%
OCF Margin	-0.3%	-1.7%	-1.0%	-0.2%	7.4%	3.8%	9.4%	7.8%	8.3%	12.0%	0.2%	4.7%	5.8%	11.2%	17.4%	13.9%	13.0%	12.8%	16.7%	17.5%	17.47%
ROE 3Y Avg	snapshot only																				9.20%
ROE 5Y Avg	snapshot only																				8.58%
ROA 3Y Avg	snapshot only																				5.70%
ROIC 3Y Avg	snapshot only																				6.91%
ROIC Economic	snapshot only																				10.03%
Cash ROA	snapshot only																				15.39%
Cash ROIC	snapshot only																				20.08%
CROIC	snapshot only																				15.93%
NOPAT Margin	snapshot only																				8.87%
Pretax Margin	snapshot only																				10.98%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				9.41%
SBC / Revenue	snapshot only																				1.14%

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	16.25	27.47	19.66	14.59	11.05	10.88	10.52	10.98	12.93	14.51	14.55	13.52	15.35	14.26	12.69	12.24	14.40	17.30	18.16	30.13	19.682
P/S Ratio	0.78	0.95	0.69	0.72	0.62	0.74	0.70	0.68	0.69	0.69	0.76	0.72	0.94	0.99	0.84	0.82	1.01	1.16	1.39	2.56	1.671
P/B Ratio	0.84	1.12	0.88	1.01	0.91	1.07	0.98	0.93	0.91	0.90	1.02	0.97	1.25	1.30	1.10	1.08	1.37	1.55	1.89	3.51	2.286
P/FCF	-17.70	-16.60	-13.07	-16.91	17.15	-60.37	16.51	25.94	25.79	8.70	-20.03	205.78	71.82	14.24	6.32	7.88	10.94	13.00	10.63	18.44	18.444
P/OCF	—	—	—	—	8.44	19.33	7.47	8.73	8.37	5.72	321.37	15.32	16.22	8.86	4.86	5.91	7.83	9.10	8.31	14.64	14.640
EV/EBITDA	8.40	16.60	12.89	10.49	8.29	8.45	7.83	8.17	8.82	9.29	9.79	8.87	9.33	9.94	9.88	9.88	10.72	10.66	10.77	17.56	17.565
EV/Revenue	0.89	1.52	1.18	1.15	0.99	1.14	1.07	1.06	1.05	1.05	1.16	1.08	1.26	1.26	1.09	1.09	1.26	1.36	1.55	2.70	2.699
EV/EBIT	14.19	30.10	22.85	15.96	12.10	11.68	10.81	11.40	12.79	13.60	14.00	12.65	13.00	12.88	12.03	12.10	12.82	13.74	14.37	22.89	22.889
EV/FCF	-20.06	-26.51	-22.56	-27.06	27.30	-93.30	25.03	40.37	39.00	13.21	-30.70	308.91	95.99	18.09	8.19	10.46	13.62	15.14	11.86	19.46	19.465
Earnings Yield	6.2%	3.6%	5.1%	6.9%	9.1%	9.2%	9.5%	9.1%	7.7%	6.9%	6.9%	7.4%	6.5%	7.0%	7.9%	8.2%	6.9%	5.8%	5.5%	3.3%	3.32%
FCF Yield	-5.6%	-6.0%	-7.7%	-5.9%	5.8%	-1.7%	6.1%	3.9%	3.9%	11.5%	-5.0%	0.5%	1.4%	7.0%	15.8%	12.7%	9.1%	7.7%	9.4%	5.4%	5.42%
PEG Ratio	snapshot only																				0.392
Price/Tangible Book	snapshot only																				4.312
EV/OCF	snapshot only																				15.450
EV/Gross Profit	snapshot only																				12.927
Acquirers Multiple	snapshot only																				23.536
Shareholder Yield	snapshot only																				0.93%
Graham Number	snapshot only																				$69.16

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	4.37	3.56	3.46	2.94	2.78	3.07	2.89	2.94	3.03	2.83	3.56	3.06	3.20	3.49	4.02	3.95	3.60	3.78	2.68	2.71	2.711
Quick Ratio	3.42	2.63	2.56	2.13	2.04	2.29	2.10	2.05	2.08	1.88	2.40	2.19	2.27	2.43	2.76	2.81	2.62	2.66	2.06	1.94	1.935
Debt/Equity	0.12	0.68	0.65	0.62	0.55	0.59	0.52	0.53	0.48	0.48	0.55	0.50	0.44	0.37	0.34	0.36	0.34	0.26	0.25	0.24	0.240
Net Debt/Equity	0.11	0.67	0.64	0.60	0.54	0.58	0.51	0.52	0.47	0.47	0.54	0.48	0.42	0.35	0.33	0.35	0.33	0.25	0.22	0.19	0.194
Debt/Assets	0.09	0.35	0.34	0.31	0.29	0.31	0.29	0.29	0.27	0.27	0.31	0.28	0.26	0.23	0.22	0.23	0.22	0.18	0.16	0.15	0.154
Debt/EBITDA	1.09	6.31	5.52	4.02	3.15	3.04	2.73	2.99	3.06	3.26	3.48	3.04	2.44	2.19	2.35	2.47	2.15	1.54	1.30	1.14	1.140
Net Debt/EBITDA	0.99	6.21	5.42	3.94	3.08	2.98	2.66	2.92	2.99	3.18	3.40	2.96	2.35	2.11	2.25	2.43	2.11	1.50	1.12	0.92	0.921
Interest Coverage	20.85	13.98	12.49	14.56	12.72	12.58	10.09	8.84	7.36	7.04	7.69	7.20	7.93	8.50	9.33	11.91	8.69	9.60	11.57	14.49	14.489
Equity Multiplier	1.36	1.93	1.95	1.98	1.90	1.89	1.81	1.83	1.76	1.76	1.81	1.80	1.70	1.58	1.54	1.56	1.57	1.47	1.57	1.56	1.557
Cash Ratio	snapshot only																				0.165
Debt Service Coverage	snapshot only																				18.880
Cash to Debt	snapshot only																				0.192
FCF to Debt	snapshot only																				0.792
Defensive Interval	snapshot only																				1507.4 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	0.80	0.72	0.80	0.87	0.94	0.80	0.78	0.75	0.75	0.74	0.76	0.76	0.80	0.83	0.82	0.82	0.85	0.90	0.90	0.92	0.923
Inventory Turnover	6.86	6.51	6.68	6.72	6.56	5.69	5.38	4.52	4.67	4.52	4.51	4.49	4.65	4.64	4.52	4.93	5.27	5.48	5.81	5.43	5.425
Receivables Turnover	7.28	6.99	7.45	8.57	8.03	7.37	7.47	7.04	6.26	7.46	8.12	7.02	6.59	8.60	8.81	6.69	5.85	7.25	6.99	6.50	6.501
Payables Turnover	15.19	12.77	12.75	10.76	12.41	12.55	11.64	9.41	10.08	12.62	14.72	15.11	15.17	13.48	15.70	14.64	17.38	16.90	16.63	12.08	12.079
DSO	50	52	49	43	45	50	49	52	58	49	45	52	55	42	41	55	62	50	52	56	56.1 days
DIO	53	56	55	54	56	64	68	81	78	81	81	81	78	79	81	74	69	67	63	67	67.3 days
DPO	24	29	29	34	29	29	31	39	36	29	25	24	24	27	23	25	21	22	22	30	30.2 days
Cash Conversion Cycle	79	80	75	63	72	85	85	94	100	101	101	109	110	94	99	104	111	95	93	93	93.2 days
Fixed Asset Turnover	snapshot only																				2.294
Operating Cycle	snapshot only																				123.4 days
Cash Velocity	snapshot only																				29.733
Capital Intensity	snapshot only																				1.135

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	3.9%	16.6%	28.0%	41.6%	51.1%	37.3%	20.8%	7.3%	-2.7%	-2.9%	2.5%	5.9%	9.5%	10.8%	8.1%	5.8%	7.6%	6.8%	10.6%	15.1%	15.09%
Net Income	-44.0%	-39.5%	-37.5%	21.8%	75.9%	1.7%	1.3%	35.6%	-7.3%	-32.4%	-20.0%	-9.4%	25.3%	62.3%	37.5%	32.9%	23.9%	3.5%	27.5%	46.1%	46.07%
EPS	-44.3%	-39.8%	-37.9%	21.1%	74.3%	1.7%	1.3%	34.3%	-8.2%	-32.6%	-19.7%	-8.8%	25.9%	62.3%	36.5%	33.3%	25.0%	6.8%	31.7%	48.5%	48.50%
FCF	-1.3%	-1.5%	-1.7%	-1.9%	2.2%	70.6%	2.0%	1.7%	-27.9%	7.3%	-1.9%	-85.9%	-46.6%	-2.6%	4.8%	30.4%	6.6%	37.5%	8.5%	53.7%	53.74%
EBITDA	-33.6%	-22.6%	-16.6%	29.7%	70.3%	1.0%	79.4%	27.4%	-3.2%	-19.4%	-10.5%	-0.9%	24.2%	24.6%	0.4%	-4.6%	-5.7%	7.3%	44.2%	61.0%	61.03%
Op. Income	-37.5%	-1.6%	-1.5%	-1.1%	-75.1%	-1.8%	-2.4%	-16.1%	-12.0%	1.8%	1.8%	1.8%	1.9%	42.5%	19.2%	11.9%	4.3%	5.5%	28.5%	47.2%	47.24%
OCF Growth	snapshot only																				45.15%
Asset Growth	snapshot only																				10.01%
Equity Growth	snapshot only																				10.32%
Debt Growth	snapshot only																				-25.68%
Shares Change	snapshot only																				-1.64%

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	25.9%	24.6%	22.5%	19.7%	19.7%	17.9%	16.1%	15.9%	15.2%	15.8%	16.6%	17.2%	17.2%	13.9%	10.2%	6.3%	4.7%	4.7%	7.0%	8.9%	8.86%
Revenue 5Y	13.0%	16.4%	19.5%	24.5%	27.2%	28.1%	26.8%	26.7%	24.0%	20.9%	17.9%	14.3%	12.8%	12.0%	11.6%	11.8%	12.5%	13.0%	13.6%	14.4%	14.40%
EPS 3Y	-7.6%	-17.8%	-19.8%	-15.4%	15.8%	2.9%	3.5%	-2.7%	-3.8%	2.7%	4.6%	14.1%	26.3%	43.0%	36.0%	17.8%	13.1%	5.3%	13.0%	21.8%	21.79%
EPS 5Y	—	—	—	99.4%	—	—	—	—	4.8%	-0.0%	-1.0%	-5.8%	12.4%	3.5%	4.0%	2.3%	7.0%	13.4%	15.5%	24.1%	24.05%
Net Income 3Y	-7.0%	-17.2%	-19.2%	-14.8%	16.7%	3.7%	4.4%	-1.9%	-3.0%	3.4%	5.0%	14.4%	26.9%	43.7%	36.6%	17.7%	12.9%	4.4%	11.9%	20.7%	20.70%
Net Income 5Y	—	—	—	1.0%	—	—	—	—	5.6%	0.7%	-0.4%	-5.4%	13.0%	4.2%	4.6%	2.6%	7.2%	13.2%	15.2%	23.8%	23.76%
EBITDA 3Y	3.6%	66.3%	40.8%	20.6%	14.3%	9.9%	9.6%	5.9%	3.1%	8.3%	10.2%	17.9%	27.0%	27.0%	17.3%	6.4%	4.3%	2.6%	9.0%	15.0%	15.03%
EBITDA 5Y	—	—	62.2%	65.6%	75.4%	—	—	—	1.8%	49.8%	35.0%	17.2%	12.4%	5.9%	3.4%	2.4%	5.1%	11.2%	14.2%	20.3%	20.26%
Gross Profit 3Y	79.9%	54.1%	42.6%	34.3%	27.9%	22.1%	20.4%	16.1%	13.4%	15.4%	17.8%	22.2%	28.9%	29.2%	23.5%	13.3%	8.6%	6.5%	8.2%	11.7%	11.70%
Gross Profit 5Y	—	—	75.8%	65.6%	73.1%	77.9%	74.7%	83.8%	61.1%	45.0%	36.2%	25.8%	20.0%	15.1%	13.5%	11.4%	12.5%	15.5%	17.4%	21.0%	20.97%
Op. Income 3Y	—	—	—	—	-36.7%	—	—	—	—	9.8%	12.1%	20.8%	33.4%	—	—	—	1.2%	—	—	—	—
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	86.1%	29.4%	19.4%	11.0%	10.0%	7.0%	9.1%	14.8%	16.6%	23.7%	23.74%
FCF 3Y	—	—	—	—	66.4%	—	-20.3%	-34.6%	-39.0%	-5.6%	—	-56.3%	—	—	—	—	43.3%	—	55.5%	89.3%	89.33%
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	12.2%	-0.0%	11.9%	4.3%	-1.5%	2.4%	21.4%	32.2%	32.17%
OCF 3Y	—	—	—	—	48.4%	-25.8%	-3.9%	-13.8%	-17.5%	-1.6%	-70.1%	-11.9%	—	—	—	—	26.4%	56.5%	29.6%	42.3%	42.27%
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	22.4%	5.1%	12.6%	4.9%	0.7%	3.7%	17.8%	25.4%	25.39%
Assets 3Y	14.0%	26.4%	28.0%	28.1%	27.1%	24.7%	18.6%	19.7%	17.1%	17.0%	19.1%	20.2%	17.4%	2.5%	1.3%	0.3%	1.1%	-1.2%	2.9%	2.6%	2.65%
Assets 5Y	9.7%	17.8%	19.3%	20.3%	21.0%	21.2%	21.5%	23.0%	18.0%	17.1%	18.4%	17.8%	16.7%	13.7%	10.8%	11.0%	10.5%	9.2%	11.5%	12.4%	12.35%
Equity 3Y	8.6%	9.0%	9.1%	9.8%	9.4%	8.6%	8.8%	8.7%	8.3%	8.1%	8.0%	8.5%	8.9%	9.7%	9.7%	8.5%	7.8%	7.4%	7.9%	8.4%	8.40%
Book Value 3Y	8.0%	8.2%	8.3%	9.0%	8.6%	7.8%	7.9%	7.8%	7.4%	7.3%	7.5%	8.2%	8.4%	9.1%	9.1%	8.5%	7.9%	8.4%	9.0%	9.4%	9.38%
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	0.78	0.88	0.94	0.93	0.89	0.94	0.97	0.96	0.92	0.94	0.97	0.93	0.85	0.89	0.97	0.95	0.89	0.89	0.94	0.96	0.961
Earnings Stability	0.64	0.44	0.38	0.31	0.52	0.38	0.33	0.23	0.23	0.00	0.00	0.13	0.42	0.13	0.20	0.22	0.51	0.60	0.71	0.85	0.847
Margin Stability	0.00	0.22	0.44	0.54	0.56	0.56	0.57	0.54	0.61	0.67	0.72	0.80	0.86	0.86	0.86	0.92	0.95	0.95	0.93	0.90	0.899
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	1.00	1.00	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.000
FCF Positive Streak	0	0	0	0	0	0	0	0	1	0	0	1	1	1	0	1	1	1	1	1	1
Earnings Persistence	0.82	0.84	0.85	0.91	0.50	0.50	0.50	0.86	0.97	0.87	0.92	0.96	0.90	0.50	0.85	0.87	0.90	0.99	0.89	0.82	0.816
Earnings Smoothness	0.44	0.51	0.54	0.80	0.45	0.08	0.20	0.70	0.92	0.61	0.78	0.90	0.78	0.52	0.68	0.72	0.79	0.97	0.76	0.63	0.626
ROE Trend	-0.03	-0.05	-0.05	-0.02	0.01	0.04	0.03	0.02	0.00	-0.01	0.00	-0.01	0.01	0.01	0.01	0.01	0.02	0.01	0.03	0.04	0.037
Gross Margin Trend	-0.02	-0.04	-0.04	-0.02	0.00	0.03	0.04	0.04	0.02	0.01	0.01	0.00	0.01	0.01	0.00	0.00	0.00	0.01	0.02	0.02	0.025
FCF Margin Trend	-0.14	-0.19	-0.17	-0.15	-0.03	-0.06	0.02	0.01	0.03	0.11	-0.03	0.01	-0.02	0.04	0.13	0.09	0.07	0.02	0.08	0.09	0.085
Sustainable Growth Rate	5.3%	4.2%	4.6%	7.2%	8.6%	10.4%	9.9%	8.9%	7.3%	6.4%	7.2%	7.4%	8.5%	9.6%	9.1%	9.1%	9.8%	9.2%	10.7%	12.2%	12.22%
Internal Growth Rate	4.0%	2.6%	2.9%	4.5%	5.6%	5.7%	5.5%	4.9%	4.2%	3.6%	4.1%	4.2%	5.2%	6.1%	5.8%	5.8%	6.4%	6.4%	7.4%	8.5%	8.50%

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	-0.06	-0.50	-0.28	-0.03	1.31	0.56	1.41	1.26	1.54	2.54	0.05	0.88	0.95	1.61	2.61	2.07	1.84	1.90	2.18	2.06	2.058
FCF/OCF	14.31	3.28	5.43	24.73	0.49	-0.32	0.45	0.34	0.32	0.66	-16.05	0.07	0.23	0.62	0.77	0.75	0.72	0.70	0.78	0.79	0.794
FCF/Net Income	snapshot only																				1.634
OCF/EBITDA	snapshot only																				1.137
CapEx/Revenue	4.1%	4.0%	4.3%	4.1%	3.7%	5.1%	5.2%	5.2%	5.6%	4.1%	4.0%	4.3%	4.5%	4.2%	4.0%	3.5%	3.7%	3.8%	3.6%	3.6%	3.60%
CapEx/Depreciation	snapshot only																				1.008
Accruals Ratio	0.04	0.04	0.04	0.04	-0.02	0.02	-0.02	-0.01	-0.02	-0.05	0.04	0.00	0.00	-0.04	-0.09	-0.06	-0.05	-0.05	-0.08	-0.08	-0.083
Sloan Accruals	snapshot only																				-0.027
Cash Flow Adequacy	snapshot only																				4.848
Earnings Quality Score	snapshot only																				0.750

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%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
FCF Payout Ratio	—	—	—	—	0.0%	—	0.0%	0.0%	0.0%	0.0%	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Payout Ratio	0.0%	0.0%	0.0%	2.7%	2.2%	1.8%	3.3%	6.0%	7.0%	11.2%	24.3%	20.4%	17.4%	12.9%	3.6%	24.2%	44.6%	53.6%	49.5%	27.9%	27.93%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.2%	0.2%	0.2%	0.3%	0.5%	0.5%	0.8%	1.7%	1.5%	1.1%	0.9%	0.3%	2.0%	3.1%	3.1%	2.7%	0.9%	0.93%
Net Buyback Yield	0.0%	0.0%	0.0%	0.2%	0.2%	0.2%	0.3%	0.5%	0.5%	0.8%	1.7%	1.5%	1.1%	0.9%	0.3%	2.0%	3.1%	3.1%	2.7%	0.9%	0.93%
Total Shareholder Return	0.0%	0.0%	0.0%	0.2%	0.2%	0.2%	0.3%	0.5%	0.5%	0.8%	1.7%	1.5%	1.1%	0.9%	0.3%	2.0%	3.1%	3.1%	2.7%	0.9%	0.93%

DuPont Factors

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	0.76	0.76	0.75	0.74	0.75	0.75	0.75	0.75	0.76	0.72	0.72	0.73	0.73	0.81	0.82	0.81	0.81	0.76	0.78	0.77	0.773
Interest Burden (EBT/EBIT)	1.01	0.90	0.90	0.92	0.92	0.92	0.90	0.89	0.86	0.86	0.87	0.86	0.87	0.88	0.89	0.92	0.88	0.90	0.91	0.93	0.931
EBIT Margin	0.06	0.05	0.05	0.07	0.08	0.10	0.10	0.09	0.08	0.08	0.08	0.09	0.10	0.10	0.09	0.09	0.10	0.10	0.11	0.12	0.118
Asset Turnover	0.80	0.72	0.80	0.87	0.94	0.80	0.78	0.75	0.75	0.74	0.76	0.76	0.80	0.83	0.82	0.82	0.85	0.90	0.90	0.92	0.923
Equity Multiplier	1.37	1.66	1.66	1.66	1.64	1.91	1.88	1.90	1.83	1.82	1.81	1.82	1.73	1.66	1.67	1.68	1.63	1.52	1.56	1.56	1.559

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)	$1.46	$1.16	$1.29	$2.05	$2.54	$3.10	$2.97	$2.75	$2.33	$2.09	$2.38	$2.51	$2.94	$3.38	$3.26	$3.35	$3.68	$3.61	$4.29	$4.98	$4.98
Book Value/Share	$28.25	$28.47	$28.78	$29.79	$30.84	$31.63	$31.83	$32.64	$33.16	$33.68	$34.11	$35.14	$36.04	$37.00	$37.41	$38.09	$38.77	$40.28	$41.24	$42.72	$43.57
Tangible Book/Share	$24.97	$19.12	$19.57	$20.68	$21.66	$22.61	$22.94	$23.84	$24.49	$25.11	$25.59	$26.68	$27.73	$28.83	$29.35	$30.01	$30.79	$32.27	$33.17	$34.77	$34.77
Revenue/Share	$30.25	$33.49	$37.13	$41.64	$45.29	$45.49	$44.36	$44.24	$43.64	$43.97	$45.64	$47.18	$48.04	$48.73	$48.97	$50.11	$52.18	$53.66	$55.99	$58.63	$59.79
FCF/Share	$-1.34	$-1.92	$-1.95	$-1.77	$1.64	$-0.56	$1.89	$1.17	$1.17	$3.48	$-1.73	$0.17	$0.63	$3.39	$6.53	$5.20	$4.84	$4.81	$7.33	$8.13	$8.29
OCF/Share	$-0.09	$-0.58	$-0.36	$-0.07	$3.33	$1.74	$4.18	$3.46	$3.60	$5.29	$0.11	$2.22	$2.78	$5.45	$8.50	$6.94	$6.76	$6.86	$9.37	$10.24	$10.44
Cash/Share	$0.32	$0.30	$0.33	$0.36	$0.37	$0.37	$0.39	$0.41	$0.40	$0.40	$0.42	$0.45	$0.57	$0.50	$0.52	$0.20	$0.27	$0.23	$1.46	$1.97	$2.01
EBITDA/Share	$3.20	$3.06	$3.41	$4.57	$5.40	$6.16	$6.04	$5.76	$5.17	$4.95	$5.43	$5.75	$6.46	$6.17	$5.41	$5.50	$6.15	$6.82	$8.07	$9.01	$9.01
Debt/Share	$3.48	$19.30	$18.81	$18.34	$17.01	$18.75	$16.49	$17.24	$15.86	$16.12	$18.90	$17.48	$15.75	$13.52	$12.73	$13.59	$13.25	$10.49	$10.46	$10.27	$10.27
Net Debt/Share	$3.16	$18.99	$18.48	$17.99	$16.64	$18.38	$16.10	$16.82	$15.45	$15.72	$18.48	$17.03	$15.18	$13.03	$12.21	$13.38	$12.98	$10.26	$9.01	$8.29	$8.29

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	6.034
Altman Z-Prime	snapshot only																				10.873
Piotroski F-Score	3	1	3	3	6	6	7	6	5	4	5	7	8	8	7	8	9	9	8	8	8
Beneish M-Score	-1.88	-1.47	-1.60	-1.67	-2.09	-2.39	-2.71	-2.55	-2.55	-2.76	-2.27	-2.38	-2.46	-2.69	-3.03	-2.87	-2.75	-2.84	-2.68	-2.80	-2.798
Ohlson O-Score	snapshot only																				-8.897
ROIC (Greenblatt)	snapshot only																				15.01%
Net-Net WC	snapshot only																				$8.67
EVA	snapshot only																				$940244.31

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																				AA+
Credit Score	78.79	55.79	57.50	58.58	65.56	68.67	73.58	64.70	70.00	66.78	64.78	68.71	75.43	79.62	79.85	83.31	83.92	89.51	90.82	90.17	90.166
Credit Grade	snapshot only																				2
Credit Trend	snapshot only																				6.860
Implied Spread (bps)	snapshot only																				65.000
Industry Credit Rank	snapshot only																				84
Sector Credit Rank	snapshot only																				83

NWPX NASDAQ

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