Also trades as: KVSB (NASDAQ) · $vol 10M · KIND (NYSE) · $vol 4M

$2.44

-0.04 (-1.61%)

Weekly Expected Move ±7.0%

$2 $2 $2 $3 $3

NYSE · Communication Services · Internet Content & Information · Tech Score Buy · Power 69 · $944.0M mcap · 236M float · 1.05% daily turnover · Short 42% 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

57.9 / 100

NoneWeakNarrowWide

Primary source: Intangible Assets · ROIC: -59.8% · 5Y Avg: -68.5%

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. NXDR has a Narrow competitive edge (57.9/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Intangible Assets. Negative ROIC of -59.8% 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: 1Hold: 5Sell: 0Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$2.25

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-05-07	Goldman Sachs	—	Initiated	$2	—	+17.5%	$1.92

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. NXDR receives an overall rating of C. Areas of concern: ROE (1/5), ROA (1/5), P/E (1/5), P/B (2/5).

Rating Change History

Date	From	To
2026-10-01	C+	C
2026-03-30	B-	C+
2026-03-09	C+	B-
2026-02-24	C	C+

InsiderStreet Scorecard

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

★ ★ ★ ★ ★ 56 Grade C

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. NXDR scores highest in Safety (100/100) and lowest in Profitability (20/100). A grade of C represents mixed fundamentals — strengths in some areas offset by weaknesses.

Risk & Quality Signals

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

Altman Z-Score

8.65

Safe Zone

Piotroski F-Score

7/9

✗ ✓ ✓ ✓ ✓ ✗ ✓ ✓ ✓

Beneish M-Score

-2.58

Unlikely Manipulator

Ohlson O-Score

-10.18

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AA-

Score: 81.2/100

Trend: Improving

Earnings Quality

—

OCF/NI: -0.42x

Accruals: -9.1%

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. NXDR scores 8.65, 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. NXDR scores 7/9, signaling strong financial health across all three dimensions. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. NXDR's score of -2.58 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. NXDR'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. NXDR receives an estimated rating of AA- (score: 81.2/100), with a improving 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

-31.04x

PEG

-0.36x

P/S

3.44x

P/B

2.26x

P/FCF

70.49x

P/OCF

67.81x

EV/EBITDA

-14.22x

EV/Revenue

1.87x

EV/EBIT

-13.63x

EV/FCF

41.95x

Earnings Yield

-3.52%

FCF Yield

1.42%

Shareholder Yield

3.82%

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. NXDR 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

1.057

NI / EBT

Interest Burden

0.762

EBT / EBIT

EBIT Margin

-0.138

EBIT / Rev

Asset Turnover

0.577

Rev / Assets

Equity Multiplier

1.133

Assets / Equity

ROE

-7.2%

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. NXDR's ROE of -7.2% is driven by Asset Turnover (0.577), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.06 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 1230 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$2.43

Median 1Y

$1.39

5th Pctile

$0.45

95th Pctile

$4.27

Ann. Volatility

65.9%

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
Craig Lisowski Products t of Products	$550,000	$3,158,767	$3,711,067
Indrajit Ponnambalam Financial ancial Officer and Treasurer	$45,833	$3,469,162	$3,514,996
Nirav Tolia Chief Executive Officer and President	$500,000	$2,216,555	$3,262,222
Sophia Schwartz Legal Legal Officer and Secretary	$550,000	$666,665	$1,218,965
Matt Anderson Financial ief Financial Officer and Treasurer	$368,756	$666,665	$1,037,721
Michael Kiernan Revenue evenue Officer	$375,000	$—	$722,909

CEO Pay Ratio

10:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $3,262,222

Avg Employee Cost (SGA/emp): $331,309

Employees: 463

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

463

-15.2% YoY

Revenue / Employee

$556,471

Rev: $257,646,000

Profit / Employee

$-117,071

NI: $-54,204,000

SGA / Employee

$331,309

Avg labor cost proxy

R&D / Employee

$292,019

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	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	-3.9%	-8.6%	-14.1%	-21.5%	-20.3%	-20.9%	-21.4%	-23.5%	-25.3%	-25.0%	-28.4%	-24.6%	-19.4%	-18.8%	-14.3%	-14.1%	-12.3%	-10.4%	-7.2%	-7.24%
ROA	-3.5%	-7.6%	-12.5%	-18.7%	-17.9%	-18.3%	-18.6%	-20.3%	-21.8%	-21.4%	-24.4%	-21.3%	-16.8%	-16.3%	-12.5%	-12.4%	-10.8%	-9.2%	-6.4%	-6.39%
ROIC	-23.6%	-59.6%	-79.2%	-1.3%	-1.3%	-1.3%	-1.2%	-1.3%	-1.4%	-1.2%	-2.3%	-1.6%	-1.4%	-1.6%	-1.3%	-1.1%	-69.2%	-81.6%	-59.8%	-59.76%
ROCE	-3.6%	-7.9%	-13.3%	-20.2%	-21.7%	-22.6%	-23.6%	-25.3%	-27.8%	-28.0%	-34.5%	-31.0%	-25.0%	-24.4%	-18.6%	-16.9%	-15.8%	-13.3%	-8.8%	-8.79%
Gross Margin	85.7%	82.2%	81.3%	81.7%	81.5%	80.1%	81.7%	80.9%	81.0%	81.2%	83.8%	83.0%	84.0%	82.6%	83.6%	84.9%	84.9%	82.1%	84.6%	84.61%
Operating Margin	-49.3%	-65.1%	-70.1%	-67.5%	-68.2%	-78.0%	-72.8%	-79.1%	-85.8%	-65.4%	-77.4%	-31.7%	-26.2%	-49.9%	-31.1%	-25.0%	-10.7%	-24.9%	-7.6%	-7.60%
Net Margin	-49.4%	-64.6%	-67.6%	-64.3%	-62.7%	-67.7%	-62.2%	-68.0%	-73.0%	-53.2%	-67.6%	-22.7%	-18.6%	-40.5%	-23.6%	-18.7%	-5.8%	-18.5%	-2.8%	-2.85%
EBITDA Margin	-47.7%	-62.5%	-67.6%	-64.7%	-65.4%	-75.1%	-70.3%	-76.5%	-83.2%	-62.8%	-75.6%	-30.5%	-25.3%	-48.9%	-30.4%	-17.8%	-16.6%	-17.7%	-2.0%	-2.01%
FCF Margin	-98.3%	-58.5%	-53.2%	-46.3%	-29.9%	-33.7%	-28.3%	-30.2%	-27.3%	-26.8%	-23.0%	-19.9%	-8.3%	-2.7%	0.6%	3.2%	2.3%	2.5%	4.5%	4.47%
OCF Margin	-83.4%	-49.9%	-47.1%	-41.3%	-28.4%	-32.5%	-27.3%	-29.6%	-27.2%	-26.7%	-22.9%	-19.7%	-8.2%	-2.5%	0.8%	3.5%	2.5%	2.8%	4.6%	4.65%
ROE 3Y Avg	snapshot only																			-18.03%
ROE 5Y Avg	snapshot only																			-18.35%
ROA 3Y Avg	snapshot only																			-15.77%
ROIC 3Y Avg	snapshot only																			-71.42%
ROIC Economic	snapshot only																			-8.33%
Cash ROA	snapshot only																			2.76%
Cash ROIC	snapshot only																			21.14%
CROIC	snapshot only																			20.33%
NOPAT Margin	snapshot only																			-13.13%
Pretax Margin	snapshot only																			-10.48%
R&D / Revenue	snapshot only																			48.10%
SGA / Revenue	snapshot only																			52.71%
SBC / Revenue	snapshot only																			22.13%

Valuation

Metric	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	-74.36	-36.73	-12.86	-7.88	-5.53	-5.78	-8.93	-4.94	-4.94	-6.20	-7.21	-7.42	-9.23	-6.41	-9.87	-12.99	-14.97	-12.40	-28.43	-31.043
P/S Ratio	36.75	20.73	7.73	4.82	3.59	3.79	5.73	3.21	3.35	3.98	4.73	3.95	3.66	2.37	2.54	3.19	3.15	2.04	3.15	3.438
P/B Ratio	2.93	3.14	1.82	1.69	1.25	1.34	2.10	1.21	1.31	1.63	2.28	2.06	2.00	1.35	1.48	1.88	1.88	1.35	2.11	2.264
P/FCF	-37.38	-35.47	-14.53	-10.40	-11.98	-11.25	-20.28	-10.63	-12.27	-14.85	-20.57	-19.88	-43.91	-88.84	429.54	99.15	137.72	80.49	70.49	70.491
P/OCF	—	—	—	—	—	—	—	—	—	—	—	—	—	—	302.67	92.46	125.37	73.68	67.81	67.806
EV/EBITDA	-54.20	-27.29	-6.94	-3.89	-1.74	-2.07	-5.05	-1.44	-1.60	-2.77	-3.91	-3.77	-4.41	-1.88	-3.13	-5.88	-6.60	-3.64	-14.22	-14.219
EV/Revenue	25.85	14.89	4.09	2.34	1.13	1.41	3.48	1.03	1.22	2.03	2.92	2.34	2.10	0.84	1.03	1.74	1.79	0.75	1.87	1.874
EV/EBIT	-52.40	-26.29	-6.69	-3.74	-1.67	-1.99	-4.86	-1.38	-1.54	-2.67	-3.79	-3.66	-4.26	-1.83	-3.04	-5.71	-6.42	-3.53	-13.63	-13.631
EV/FCF	-26.29	-25.47	-7.68	-5.06	-3.79	-4.18	-12.30	-3.41	-4.47	-7.57	-12.72	-11.79	-25.17	-31.56	174.85	53.97	78.44	29.49	41.95	41.946
Earnings Yield	-1.3%	-2.7%	-7.8%	-12.7%	-18.1%	-17.3%	-11.2%	-20.3%	-20.2%	-16.1%	-13.9%	-13.5%	-10.8%	-15.6%	-10.1%	-7.7%	-6.7%	-8.1%	-3.5%	-3.52%
FCF Yield	-2.7%	-2.8%	-6.9%	-9.6%	-8.3%	-8.9%	-4.9%	-9.4%	-8.2%	-6.7%	-4.9%	-5.0%	-2.3%	-1.1%	0.2%	1.0%	0.7%	1.2%	1.4%	1.42%
Price/Tangible Book	snapshot only																			2.113
EV/OCF	snapshot only																			40.348
EV/Gross Profit	snapshot only																			2.226
Shareholder Yield	snapshot only																			3.82%

Leverage & Solvency

Metric	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	22.74	21.42	21.25	18.53	18.04	18.47	15.97	16.77	16.01	16.52	15.07	17.53	16.70	15.79	13.66	13.42	14.03	14.01	13.27	13.265
Quick Ratio	22.74	21.42	21.25	18.53	18.04	18.47	15.97	16.77	16.01	16.52	15.07	17.53	16.70	15.79	13.66	13.42	14.03	14.01	13.27	13.265
Debt/Equity	0.09	0.09	0.09	0.10	0.10	0.12	0.12	0.12	0.12	0.12	0.09	0.09	0.09	0.09	0.09	0.08	0.13	0.07	0.07	0.067
Net Debt/Equity	-0.87	-0.89	-0.86	-0.87	-0.85	-0.85	-0.83	-0.82	-0.83	-0.80	-0.87	-0.84	-0.85	-0.87	-0.88	-0.86	-0.81	-0.85	-0.85	-0.853
Debt/Assets	0.08	0.08	0.08	0.09	0.09	0.10	0.10	0.10	0.10	0.10	0.08	0.08	0.08	0.08	0.07	0.07	0.11	0.07	0.06	0.060
Debt/EBITDA	-2.43	-1.11	-0.67	-0.48	-0.44	-0.49	-0.47	-0.44	-0.40	-0.40	-0.26	-0.29	-0.35	-0.35	-0.44	-0.46	-0.79	-0.55	-0.77	-0.765
Net Debt/EBITDA	22.87	10.71	6.19	4.10	3.77	3.50	3.28	3.04	2.79	2.66	2.42	2.59	3.28	3.42	4.55	4.92	4.99	6.30	9.68	9.676
Interest Coverage	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity Multiplier	1.13	1.13	1.13	1.15	1.14	1.16	1.17	1.17	1.17	1.17	1.15	1.14	1.13	1.14	1.14	1.14	1.13	1.13	1.12	1.125
Cash Ratio	snapshot only																			11.779
Cash to Debt	snapshot only																			13.647
FCF to Debt	snapshot only																			0.443
Defensive Interval	snapshot only																			548.4 days

Efficiency & Turnover

Metric	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	0.07	0.13	0.21	0.31	0.28	0.28	0.29	0.31	0.32	0.33	0.37	0.40	0.42	0.44	0.48	0.50	0.51	0.56	0.58	0.577
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	2.00	5.00	6.30	8.12	7.16	8.45	7.84	7.59	7.80	8.20	8.08	7.99	8.61	10.43	9.07	8.10	7.86	9.78	8.45	8.446
Payables Turnover	1.38	4.94	5.27	5.88	7.29	9.24	7.14	8.43	12.94	11.59	9.48	23.65	39.04	26.20	11.87	17.90	29.84	49.78	13.39	13.389
DSO	183	73	58	45	51	43	47	48	47	45	45	46	42	35	40	45	46	37	43	43.2 days
DIO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DPO	264	74	69	62	50	39	51	43	28	31	39	15	9	14	31	20	12	7	27	27.3 days
Cash Conversion Cycle	-82	-1	-11	-17	1	4	-5	5	19	13	7	30	33	21	9	25	34	30	16	16.0 days
Fixed Asset Turnover	snapshot only																			24.256
Cash Velocity	snapshot only																			0.727
Capital Intensity	snapshot only																			1.682

Growth (YoY)

Metric	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	—	—	—	—	2.6%	91.7%	29.7%	-1.3%	2.6%	4.8%	6.6%	10.0%	13.3%	12.0%	9.7%	6.6%	4.2%	6.8%	9.8%	9.79%
Net Income	—	—	—	—	-3.7%	-1.2%	-38.5%	-5.1%	-7.1%	-2.6%	-9.1%	10.1%	33.6%	35.5%	57.0%	50.7%	44.7%	52.4%	52.7%	52.70%
EPS	—	—	—	—	-2.5%	-1.3%	-41.9%	-4.1%	-2.7%	2.4%	-5.6%	9.4%	32.8%	34.2%	56.4%	51.9%	45.4%	52.7%	52.5%	52.50%
FCF	—	—	—	—	-9.1%	-10.5%	31.1%	35.6%	6.5%	16.7%	13.2%	27.7%	65.4%	88.9%	1.0%	1.2%	1.3%	2.0%	7.3%	7.30%
EBITDA	—	—	—	—	-3.9%	-1.4%	-51.6%	-17.5%	-20.2%	-12.8%	-15.8%	4.9%	29.3%	31.8%	51.4%	49.2%	40.5%	50.9%	56.2%	56.25%
Op. Income	—	—	—	—	-3.9%	-1.4%	-51.8%	-17.4%	-19.5%	-12.3%	-14.9%	5.4%	29.4%	32.3%	51.6%	46.4%	40.9%	47.1%	46.4%	46.40%
OCF Growth	snapshot only																			5.08%
Asset Growth	snapshot only																			-5.81%
Equity Growth	snapshot only																			-4.40%
Debt Growth	snapshot only																			-24.44%
Shares Change	snapshot only																			-0.43%

Growth (CAGR)

Metric	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	—	—	—	—	—	—	—	—	—	—	—	—	60.9%	31.0%	14.9%	5.0%	6.6%	7.8%	8.7%	8.69%
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	—	—	—	—	—	—	—	—	—	—	—	—	59.3%	30.7%	15.0%	5.4%	7.6%	9.0%	10.0%	9.98%
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	—	—	—	—	—	—	—	—	—	—	—	—	-15.1%	-15.6%	-14.8%	-11.9%	-11.4%	-13.3%	-12.3%	-12.27%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	—	-15.3%	-15.7%	-15.1%	-11.7%	-11.0%	-12.4%	-11.0%	-11.03%
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	—	-23.9%	-15.9%	-14.9%	-12.4%	-12.2%	-13.4%	-11.4%	-11.43%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	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	0.82	0.91	0.64	0.75	0.82	0.93	0.86	0.93	0.97	0.99	0.987
Earnings Stability	—	—	—	—	—	—	—	—	0.81	0.78	0.92	0.27	0.27	0.09	0.09	0.67	0.00	0.09	0.45	0.447
Margin Stability	—	—	—	—	—	—	—	—	0.97	0.98	0.99	0.99	0.97	0.98	0.99	0.99	0.98	0.98	0.98	0.984
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.00	1.00	1.00	1.00	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0
Earnings Persistence	—	—	—	—	—	—	—	—	0.97	0.99	0.96	0.96	0.87	0.86	0.50	0.50	0.82	0.50	0.50	0.500
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ROE Trend	—	—	—	—	—	—	—	—	-0.13	-0.10	-0.13	-0.05	0.03	0.04	0.13	0.12	0.11	0.13	0.16	0.159
Gross Margin Trend	—	—	—	—	—	—	—	—	-0.03	-0.01	-0.00	0.00	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.016
FCF Margin Trend	—	—	—	—	—	—	—	—	0.37	0.19	0.18	0.18	0.20	0.28	0.26	0.28	0.20	0.17	0.16	0.157
Sustainable Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Internal Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Cash Flow Quality

Metric	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	1.69	0.88	0.78	0.67	0.44	0.50	0.43	0.46	0.40	0.42	0.35	0.37	0.21	0.07	-0.03	-0.14	-0.12	-0.17	-0.42	-0.419
FCF/OCF	1.18	1.17	1.13	1.12	1.05	1.04	1.03	1.02	1.00	1.00	1.00	1.01	1.02	1.07	0.70	0.93	0.91	0.92	0.96	0.962
FCF/Net Income	snapshot only																			-0.403
CapEx/Revenue	14.9%	8.6%	6.2%	5.0%	1.5%	1.2%	0.9%	0.6%	0.1%	0.1%	0.1%	0.1%	0.2%	0.2%	0.2%	0.2%	0.2%	0.2%	0.2%	0.18%
CapEx/Depreciation	snapshot only																			0.311
Accruals Ratio	0.02	-0.01	-0.03	-0.06	-0.10	-0.09	-0.11	-0.11	-0.13	-0.13	-0.16	-0.13	-0.13	-0.15	-0.13	-0.14	-0.12	-0.11	-0.09	-0.091
Sloan Accruals	snapshot only																			-0.049
Cash Flow Adequacy	snapshot only																			26.249

Dividends & Buybacks

Metric	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%	0.00%
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
Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	2.0%	7.3%	10.1%	9.6%	4.3%	0.0%	0.0%	1.7%	5.0%	7.8%	8.3%	11.8%	5.8%	2.1%	2.3%	7.1%	3.8%	3.82%
Net Buyback Yield	-10.1%	-9.8%	-15.9%	-14.2%	9.2%	9.0%	4.0%	-1.2%	-1.3%	0.8%	4.4%	7.8%	8.3%	11.4%	5.4%	1.6%	1.9%	6.5%	3.4%	3.41%
Total Shareholder Return	-10.1%	-9.8%	-15.9%	-14.2%	9.2%	9.0%	4.0%	-1.2%	-1.3%	0.8%	4.4%	7.8%	8.3%	11.4%	5.4%	1.6%	1.9%	6.5%	3.4%	3.41%

DuPont Factors

Metric	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)	1.00	1.00	1.00	1.00	1.01	1.01	1.02	1.01	1.01	1.00	1.01	1.01	1.01	1.01	1.01	1.01	1.03	1.04	1.06	1.057
Interest Burden (EBT/EBIT)	1.00	1.00	0.98	0.97	0.94	0.91	0.88	0.86	0.85	0.84	0.85	0.83	0.80	0.80	0.75	0.80	0.73	0.75	0.76	0.762
EBIT Margin	-0.49	-0.57	-0.61	-0.63	-0.68	-0.71	-0.72	-0.75	-0.79	-0.76	-0.77	-0.64	-0.49	-0.46	-0.34	-0.30	-0.28	-0.21	-0.14	-0.138
Asset Turnover	0.07	0.13	0.21	0.31	0.28	0.28	0.29	0.31	0.32	0.33	0.37	0.40	0.42	0.44	0.48	0.50	0.51	0.56	0.58	0.577
Equity Multiplier	1.13	1.13	1.13	1.15	1.14	1.15	1.15	1.16	1.16	1.17	1.16	1.15	1.15	1.15	1.14	1.14	1.13	1.13	1.13	1.133

Per Share

Metric	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)	$-0.11	$-0.16	$-0.26	$-0.35	$-0.37	$-0.37	$-0.37	$-0.37	$-0.38	$-0.36	$-0.39	$-0.33	$-0.26	$-0.24	$-0.17	$-0.16	$-0.14	$-0.11	$-0.08	$-0.08
Book Value/Share	$2.70	$1.91	$1.82	$1.65	$1.65	$1.60	$1.55	$1.50	$1.45	$1.38	$1.22	$1.21	$1.19	$1.13	$1.12	$1.11	$1.12	$1.04	$1.08	$1.08
Tangible Book/Share	$2.67	$1.89	$1.81	$1.64	$1.64	$1.59	$1.54	$1.49	$1.44	$1.38	$1.21	$1.20	$1.18	$1.13	$1.12	$1.11	$1.11	$1.03	$1.07	$1.07
Revenue/Share	$0.21	$0.29	$0.43	$0.58	$0.57	$0.57	$0.57	$0.57	$0.56	$0.57	$0.59	$0.63	$0.65	$0.65	$0.65	$0.65	$0.67	$0.69	$0.72	$0.72
FCF/Share	$-0.21	$-0.17	$-0.23	$-0.27	$-0.17	$-0.19	$-0.16	$-0.17	$-0.15	$-0.15	$-0.14	$-0.12	$-0.05	$-0.02	$0.00	$0.02	$0.02	$0.02	$0.03	$0.03
OCF/Share	$-0.18	$-0.14	$-0.20	$-0.24	$-0.16	$-0.18	$-0.16	$-0.17	$-0.15	$-0.15	$-0.13	$-0.12	$-0.05	$-0.02	$0.01	$0.02	$0.02	$0.02	$0.03	$0.03
Cash/Share	$2.59	$1.86	$1.73	$1.60	$1.58	$1.54	$1.47	$1.41	$1.37	$1.27	$1.18	$1.12	$1.12	$1.09	$1.08	$1.04	$1.05	$0.96	$0.99	$0.99
EBITDA/Share	$-0.10	$-0.16	$-0.25	$-0.35	$-0.37	$-0.39	$-0.39	$-0.41	$-0.43	$-0.41	$-0.44	$-0.39	$-0.31	$-0.29	$-0.22	$-0.19	$-0.18	$-0.14	$-0.09	$-0.09
Debt/Share	$0.25	$0.18	$0.17	$0.17	$0.17	$0.19	$0.18	$0.18	$0.17	$0.17	$0.12	$0.11	$0.11	$0.10	$0.10	$0.09	$0.14	$0.08	$0.07	$0.07
Net Debt/Share	$-2.34	$-1.69	$-1.56	$-1.43	$-1.41	$-1.35	$-1.28	$-1.24	$-1.20	$-1.10	$-1.06	$-1.01	$-1.01	$-0.99	$-0.98	$-0.95	$-0.90	$-0.89	$-0.92	$-0.92

Academic Models

Metric	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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	8.652
Altman Z-Prime	snapshot only																			16.190
Piotroski F-Score	1	2	2	2	2	3	4	2	2	3	4	6	7	6	6	6	5	5	7	7
Beneish M-Score	—	—	—	—	-2.67	-2.38	-1.43	-1.55	-2.67	-2.19	-3.21	-2.95	-2.78	-3.45	-3.10	-3.10	-3.02	-2.58	-2.58	-2.576
Ohlson O-Score	snapshot only																			-10.185
ROIC (Greenblatt)	snapshot only																			-9.33%
Net-Net WC	snapshot only																			$0.98
EVA	snapshot only																			$-42097610.00

Credit

Metric	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	72.52	72.94	72.94	72.67	72.86	72.37	72.61	66.38	66.49	72.30	71.86	71.04	72.14	71.24	73.57	78.73	75.97	78.08	81.16	81.157
Credit Grade	snapshot only																			4
Credit Trend	snapshot only																			7.592
Implied Spread (bps)	snapshot only																			100.000
Industry Credit Rank	snapshot only																			73
Sector Credit Rank	snapshot only																			80

NXDR 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