Also trades as: ORA.TA (TLV) · $vol 16M · 0KDH.L (LSE) · $vol 1M · HNM.F (FSX) · $vol 0M · HNM.DE (XETRA) · $vol 0M

$133.46

-0.42 (-0.31%)

Weekly Expected Move ±6.5%

$114 $123 $132 $140 $149

NYSE · Utilities · Renewable Utilities · Alpha Radar Strong Buy · Power 71 · $8.2B mcap · 58M float · 1.68% daily turnover · Short 78% of daily vol

Edge Score

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

WEAK EDGE

50.7 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 4.2% · 5Y Avg: 3.1%

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. ORA shows a Weak competitive edge (50.7/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Cost Advantage. ROIC of 4.2% 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

$126

Low

$140

Avg Target

$152

High

Based on 5 analysts since May 6, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 8Hold: 9Sell: 0Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$140.33

Analysts6

Consensus Change History

Date	Field	From	To
2026-02-15	consensus	Buy	Hold
2026-01-10	consensus	Hold	Buy

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-05-18	Piper Sandler	—	$125	$142	+17	+8.0%	$131.52
2026-05-11	Roth Capital	—	$139	$135	-4	+11.0%	$121.67
2026-05-08	UBS	Jon Windham	$143	$152	+9	+24.3%	$122.30
2026-05-08	Oppenheimer	Noah Kaye	$136	$144	+8	+19.1%	$120.94
2026-05-08	Barclays	David Anderson	$108	$126	+18	+2.8%	$122.52
2026-03-03	UBS	Jon Windham	$148	$143	-5	+34.2%	$106.55
2026-02-13	Jefferies	—	$125	$130	+5	+10.1%	$118.11
2026-02-04	UBS	—	Initiated	$148	—	+14.1%	$129.71
2026-01-28	Roth Capital	—	$125	$139	+14	+9.6%	$126.82
2026-01-27	Oppenheimer	—	$125	$136	+11	+10.0%	$123.59
2026-01-15	Barclays	—	$73	$108	+35	-9.8%	$119.72
2026-01-14	Robert W. Baird	—	Initiated	$143	—	+18.4%	$120.80
2025-12-18	Piper Sandler	—	$102	$125	+23	+14.8%	$108.84
2025-11-24	Jefferies	Julian Dumoulin-Smith	$120	$125	+5	+15.2%	$108.55
2025-11-05	Roth Capital	Justin Clare	$98	$125	+27	+9.5%	$114.11
2025-11-05	Oppenheimer	Noah Kaye	$100	$125	+25	+9.7%	$113.91
2025-10-07	Jefferies	Julien Dumoulin-Smith	$86	$120	+34	+15.1%	$104.22
2025-09-17	Piper Sandler	—	$78	$102	+24	+10.2%	$92.54
2025-08-08	Oppenheimer	Noah Kaye	$85	$100	+15	+15.5%	$86.57
2025-08-04	Roth Capital	—	Initiated	$98	—	+10.9%	$88.38
2025-03-25	Jefferies	Julien Dumoulin-Smith	Initiated	$86	—	+20.8%	$71.22
2024-12-18	Piper Sandler	Derek Podhaizer	Initiated	$78	—	+16.1%	$67.19
2024-06-21	Oppenheimer	Noah Kaye	$97	$85	-12	+19.9%	$70.90
2024-05-13	Barclays	Derek Podhaizer	Initiated	$73	—	+3.9%	$70.29
2022-08-08	J.P. Morgan	—	$80	$97	+17	+7.9%	$89.89
2022-08-08	Oppenheimer	—	Initiated	$97	—	+6.9%	$90.72
2022-07-20	J.P. Morgan	—	Initiated	$80	—	+0.5%	$79.63

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.

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

Rating Change History

Date	From	To
2026-05-11	C+	C
2026-05-06	C	C+
2026-05-04	C+	C
2026-04-01	C	C+
2026-03-03	C+	C
2026-03-02	B-	C+
2026-02-27	C	B-
2026-02-24	B-	C
2026-01-14	B	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.

★ ★ ★ ★ ★ 39 Grade B

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. ORA scores highest in Momentum (86/100) and lowest in Safety (30/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

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

Altman Z-Score

1.68

Distress Zone

Piotroski F-Score

5/9

✓ ✓ ✗ ✓ ✓ ✗ ✗ ✗ ✓

Beneish M-Score

-2.30

Unlikely Manipulator

Ohlson O-Score

-7.16

Bankruptcy prob: 0.1%

Low Risk

Credit Rating

B+

Score: 34.5/100

Trend: Deteriorating

Earnings Quality

100/100

OCF/NI: 2.55x

Accruals: -3.3%

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. ORA scores 1.68, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. ORA scores 5/9, 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. ORA's score of -2.30 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. ORA'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. ORA receives an estimated rating of B+ (score: 34.5/100), with a deteriorating 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). ORA's score of 100/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

63.76x

PEG

66.31x

P/S

7.05x

P/B

3.16x

P/FCF

-32.22x

P/OCF

21.30x

EV/EBITDA

16.63x

EV/Revenue

8.17x

EV/EBIT

34.48x

EV/FCF

-44.18x

Earnings Yield

1.84%

FCF Yield

-3.10%

Shareholder Yield

0.77%

Graham Number

$43.61

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 63.8x earnings, ORA is priced for high growth expectations. Graham's intrinsic value formula yields $43.61 per share, 206% 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

1.191

NI / EBT

Interest Burden

0.389

EBT / EBIT

EBIT Margin

0.237

EBIT / Rev

Asset Turnover

0.195

Rev / Assets

Equity Multiplier

2.397

Assets / Equity

ROE

5.1%

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. ORA's ROE of 5.1% is driven by a balanced combination of operating margin, asset efficiency, and leverage. A tax burden ratio of 1.19 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.

Adj. Growth Rate

15.43%

Fair P/E

39.37x

Intrinsic Value

$81.05

Price/Value

1.38x

Margin of Safety

-38.09%

Premium

38.09%

Assessment

Overvalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with ORA's realized 15.4% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. ORA trades at a 38% premium to its adjusted intrinsic value of $81.05, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 39.4x compares to the current market P/E of 63.8x.

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

$133.36

Median 1Y

$142.77

5th Pctile

$76.99

95th Pctile

$264.83

Ann. Volatility

34.7%

Analyst Target

$140.33

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

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
Doron Blachar Chief Executive Officer	$641,062	$2,000,000	$3,618,005
Assaf Ginzburg Financial ancial Officer	$468,889	$1,000,000	$1,982,782
Ofer Ben Yosef Executive Vice President, Energy Storage and Business Development	$379,526	$600,000	$1,390,452
Jessica Woelfel Counsel, Counsel, Chief Compliance Officer and Corporate Secretary	$382,462	$593,867	$1,294,579
Aron Willis President, Vice President, Electricity Segment	$221,539	$450,000	$814,116

CEO Pay Ratio

61:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $3,618,005

Avg Employee Cost (SGA/emp): $59,763

Employees: 1,648

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

1,648

+9.0% YoY

Revenue / Employee

$600,451

Rev: $989,543,000

Profit / Employee

$75,181

NI: $123,898,000

SGA / Employee

$59,763

Avg labor cost proxy

R&D / Employee

$3,825

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	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	4.0%	4.0%	3.4%	3.6%	3.5%	3.6%	3.5%	4.1%	4.8%	5.7%	5.9%	6.4%	6.3%	5.7%	5.2%	5.3%	5.5%	5.6%	5.0%	5.1%	5.14%
ROA	1.8%	1.8%	1.5%	1.6%	1.5%	1.6%	1.5%	1.7%	2.0%	2.4%	2.5%	2.7%	2.7%	2.4%	2.3%	2.3%	2.4%	2.5%	2.1%	2.1%	2.14%
ROIC	4.1%	4.2%	3.6%	3.4%	3.5%	3.4%	3.4%	3.7%	3.7%	4.2%	3.8%	4.0%	4.2%	4.0%	4.1%	4.2%	4.3%	3.2%	3.0%	4.2%	4.24%
ROCE	5.6%	5.1%	4.8%	5.2%	5.3%	5.5%	4.3%	4.6%	4.1%	4.3%	4.7%	4.8%	5.4%	5.5%	4.9%	5.0%	5.1%	5.2%	4.7%	5.0%	5.01%
Gross Margin	35.4%	39.8%	39.6%	38.1%	34.1%	34.7%	39.0%	41.1%	25.4%	28.8%	32.5%	35.2%	28.8%	27.8%	31.9%	31.7%	24.3%	25.6%	28.6%	29.8%	29.80%
Operating Margin	19.5%	22.7%	28.7%	24.5%	22.8%	22.1%	14.7%	28.7%	12.4%	18.1%	21.4%	23.5%	16.5%	16.8%	21.3%	22.2%	15.1%	-1.3%	19.9%	22.6%	22.58%
Net Margin	8.9%	9.4%	9.9%	10.0%	6.7%	10.3%	8.8%	15.7%	12.4%	17.0%	14.8%	17.2%	10.4%	10.4%	17.7%	17.6%	12.0%	9.7%	11.4%	10.9%	10.91%
EBITDA Margin	55.7%	58.7%	60.0%	55.3%	54.4%	57.1%	42.9%	64.2%	41.1%	53.9%	55.7%	59.2%	55.0%	59.6%	59.1%	61.7%	55.0%	55.2%	49.2%	42.0%	42.04%
FCF Margin	-25.8%	-31.7%	-24.2%	-28.9%	-28.4%	-30.4%	-38.5%	-37.7%	-35.5%	-45.2%	-37.3%	-28.4%	-31.3%	-15.5%	-8.7%	-21.8%	-12.7%	-22.6%	-28.8%	-18.5%	-18.50%
OCF Margin	32.2%	26.2%	39.0%	39.9%	39.2%	44.5%	38.3%	34.8%	38.9%	30.9%	37.3%	42.4%	36.6%	44.0%	46.7%	43.3%	49.6%	41.2%	33.9%	28.0%	27.99%
ROE 3Y Avg	snapshot only																				5.33%
ROE 5Y Avg	snapshot only																				4.72%
ROA 3Y Avg	snapshot only																				2.28%
ROIC 3Y Avg	snapshot only																				4.07%
ROIC Economic	snapshot only																				4.04%
Cash ROA	snapshot only																				5.21%
Cash ROIC	snapshot only																				6.36%
CROIC	snapshot only																				-4.20%
NOPAT Margin	snapshot only																				18.67%
Pretax Margin	snapshot only																				9.21%
R&D / Revenue	snapshot only																				0.42%
SGA / Revenue	snapshot only																				9.39%
SBC / Revenue	snapshot only																				1.24%

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	58.93	57.22	70.31	69.10	68.28	71.54	72.86	62.26	53.74	39.14	36.42	29.60	32.71	39.13	33.07	34.17	38.83	44.07	55.58	54.36	63.758
P/S Ratio	5.85	5.61	6.58	6.63	6.17	6.63	6.53	6.47	6.31	5.26	5.46	4.57	4.87	5.21	4.65	4.84	5.63	6.22	6.96	5.96	7.048
P/B Ratio	2.11	2.02	2.35	2.43	2.34	2.57	2.57	2.55	2.57	2.24	1.96	1.71	1.86	2.00	1.69	1.77	2.10	2.42	2.71	2.73	3.164
P/FCF	-22.70	-17.70	-27.21	-22.90	-21.73	-21.80	-16.98	-17.15	-17.75	-11.64	-14.66	-16.07	-15.58	-33.62	-53.31	-22.20	-44.35	-27.50	-24.19	-32.22	-32.219
P/OCF	18.19	21.39	16.87	16.60	15.75	14.90	17.07	18.62	16.22	17.05	14.64	10.77	13.29	11.86	9.96	11.18	11.33	15.12	20.55	21.30	21.299
EV/EBITDA	13.05	12.94	16.17	15.75	14.92	15.72	17.67	16.81	17.44	15.36	14.47	12.81	12.56	12.85	12.59	12.75	13.99	15.12	17.39	16.63	16.626
EV/Revenue	7.44	7.20	9.07	9.06	8.52	8.93	9.20	9.13	8.88	7.73	7.78	6.78	7.04	7.37	7.33	7.51	8.23	8.72	9.56	8.17	8.174
EV/EBIT	23.96	25.31	32.32	30.75	29.08	30.37	36.84	34.33	38.24	33.81	29.42	26.28	24.66	25.45	25.86	26.46	29.07	31.47	36.86	34.48	34.484
EV/FCF	-28.87	-22.72	-37.50	-31.29	-30.00	-29.34	-23.91	-24.21	-24.98	-17.09	-20.87	-23.85	-22.51	-47.52	-84.03	-34.40	-64.86	-38.52	-33.24	-44.18	-44.184
Earnings Yield	1.7%	1.7%	1.4%	1.4%	1.5%	1.4%	1.4%	1.6%	1.9%	2.6%	2.7%	3.4%	3.1%	2.6%	3.0%	2.9%	2.6%	2.3%	1.8%	1.8%	1.84%
FCF Yield	-4.4%	-5.6%	-3.7%	-4.4%	-4.6%	-4.6%	-5.9%	-5.8%	-5.6%	-8.6%	-6.8%	-6.2%	-6.4%	-3.0%	-1.9%	-4.5%	-2.3%	-3.6%	-4.1%	-3.1%	-3.10%
PEG Ratio	snapshot only																				66.308
Price/Tangible Book	snapshot only																				3.301
EV/OCF	snapshot only																				29.209
EV/Gross Profit	snapshot only																				29.715
Acquirers Multiple	snapshot only																				53.341
Shareholder Yield	snapshot only																				0.77%
Graham Number	snapshot only																				$43.61

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	3.13	3.13	1.11	1.11	1.11	1.11	1.33	1.33	1.33	1.33	1.20	1.20	1.20	1.20	0.91	0.91	0.91	0.91	0.81	0.81	0.810
Quick Ratio	2.99	2.99	1.05	1.05	1.05	1.05	1.26	1.26	1.26	1.26	1.12	1.12	1.12	1.12	0.85	0.85	0.85	0.85	0.75	0.75	0.748
Debt/Equity	0.82	0.82	1.04	1.04	1.04	1.04	1.10	1.10	1.10	1.10	0.91	0.91	0.91	0.91	1.01	1.01	1.01	1.01	1.12	1.12	1.123
Net Debt/Equity	0.57	0.57	0.89	0.89	0.89	0.89	1.05	1.05	1.05	1.05	0.83	0.83	0.83	0.83	0.97	0.97	0.97	0.97	1.01	1.01	1.013
Debt/Assets	0.38	0.38	0.44	0.44	0.44	0.44	0.45	0.45	0.45	0.45	0.41	0.41	0.41	0.41	0.43	0.43	0.43	0.43	0.46	0.46	0.457
Debt/EBITDA	4.00	4.09	5.20	4.94	4.82	4.73	5.37	5.14	5.30	5.14	4.75	4.60	4.26	4.14	4.79	4.70	4.60	4.50	5.25	4.99	4.993
Net Debt/EBITDA	2.79	2.86	4.44	4.22	4.12	4.04	5.12	4.90	5.05	4.90	4.31	4.18	3.87	3.76	4.60	4.52	4.42	4.33	4.73	4.50	4.502
Interest Coverage	2.58	2.35	2.25	2.36	2.38	2.44	2.09	2.17	1.88	1.87	2.22	2.11	2.19	2.06	1.86	1.83	1.83	1.85	1.81	1.81	1.810
Equity Multiplier	2.15	2.15	2.39	2.39	2.39	2.39	2.47	2.47	2.47	2.47	2.25	2.25	2.25	2.25	2.34	2.34	2.34	2.34	2.46	2.46	2.455
Cash Ratio	snapshot only																				0.380
Debt Service Coverage	snapshot only																				3.755
Cash to Debt	snapshot only																				0.098
FCF to Debt	snapshot only																				-0.075
Defensive Interval	snapshot only																				1318.9 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	0.18	0.18	0.16	0.16	0.17	0.17	0.16	0.16	0.17	0.18	0.17	0.18	0.18	0.18	0.16	0.16	0.17	0.17	0.17	0.20	0.195
Inventory Turnover	11.30	11.03	12.51	13.17	13.69	14.29	18.15	17.97	19.29	20.59	16.66	17.73	17.91	18.06	14.60	14.88	15.50	16.28	17.20	20.24	20.239
Receivables Turnover	4.29	4.29	4.87	5.00	5.16	5.29	5.83	5.84	6.05	6.30	4.91	5.15	5.25	5.28	4.72	4.75	4.86	5.07	5.52	6.49	6.486
Payables Turnover	5.33	5.20	5.28	5.56	5.78	6.04	6.09	6.03	6.48	6.91	5.18	5.51	5.57	5.62	4.57	4.66	4.85	5.10	5.77	6.78	6.784
DSO	85	85	75	73	71	69	63	62	60	58	74	71	69	69	77	77	75	72	66	56	56.3 days
DIO	32	33	29	28	27	26	20	20	19	18	22	21	20	20	25	25	24	22	21	18	18.0 days
DPO	69	70	69	66	63	60	60	60	56	53	70	66	66	65	80	78	75	72	63	54	53.8 days
Cash Conversion Cycle	49	48	35	35	34	34	23	22	23	23	26	25	24	24	23	23	23	23	24	21	20.5 days
Fixed Asset Turnover	snapshot only																				0.244
Operating Cycle	snapshot only																				74.3 days
Cash Velocity	snapshot only																				4.143
Capital Intensity	snapshot only																				5.368

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	-10.7%	-9.3%	-6.0%	0.1%	7.8%	10.5%	10.7%	8.1%	8.4%	10.3%	13.0%	18.0%	16.4%	12.2%	6.1%	1.9%	2.2%	6.1%	12.5%	31.5%	31.45%
Net Income	-16.3%	-17.4%	-27.3%	-12.6%	-1.8%	4.4%	6.0%	17.1%	40.7%	60.0%	88.9%	75.2%	47.7%	11.2%	-0.5%	-6.3%	-0.5%	12.4%	0.1%	1.7%	1.67%
EPS	-23.7%	-24.8%	-31.0%	-12.0%	-2.1%	4.1%	5.8%	15.6%	31.1%	49.1%	76.4%	65.3%	47.4%	10.8%	-1.0%	-6.8%	-1.0%	11.7%	-2.4%	-0.2%	-0.19%
FCF	-1.1%	-3.4%	-1.9%	-1.7%	-18.9%	-6.0%	-76.1%	-40.9%	-35.6%	-63.9%	-9.4%	11.1%	-2.4%	61.5%	75.2%	21.7%	58.5%	-54.8%	-2.7%	-11.4%	-11.45%
EBITDA	0.5%	-7.1%	-7.7%	2.3%	8.1%	12.7%	2.7%	2.1%	-3.5%	-2.3%	16.6%	15.0%	28.1%	27.9%	15.0%	13.5%	7.4%	6.7%	6.2%	9.7%	9.73%
Op. Income	-9.4%	-22.1%	-20.9%	-18.9%	-4.8%	5.8%	-9.8%	-2.2%	-16.1%	-18.2%	9.0%	3.2%	20.7%	20.5%	3.5%	2.9%	-3.3%	-24.5%	-20.0%	4.4%	4.41%
OCF Growth	snapshot only																				-15.13%
Asset Growth	snapshot only																				10.24%
Equity Growth	snapshot only																				4.90%
Debt Growth	snapshot only																				16.52%
Shares Change	snapshot only																				1.87%
Dividend Growth	snapshot only																				0.57%

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%	-2.1%	-2.7%	-2.5%	-1.7%	-1.1%	-0.5%	-0.2%	1.4%	3.4%	5.6%	8.5%	10.8%	11.0%	9.9%	9.2%	8.9%	9.5%	10.5%	16.5%	16.52%
Revenue 5Y	0.2%	-0.5%	0.0%	-0.6%	-0.5%	0.8%	1.2%	1.4%	2.1%	2.7%	2.9%	3.4%	3.7%	3.7%	3.3%	3.7%	4.4%	5.6%	7.0%	11.4%	11.36%
EPS 3Y	-24.0%	-21.5%	-17.0%	2.8%	-13.5%	-13.5%	-12.0%	-7.9%	-0.7%	5.3%	8.8%	18.9%	23.7%	19.8%	22.7%	21.2%	24.2%	22.7%	19.5%	15.4%	15.43%
EPS 5Y	-17.2%	-8.3%	-9.9%	-10.0%	-12.4%	-13.3%	-15.2%	-16.5%	-10.8%	-5.6%	1.3%	15.7%	4.6%	1.4%	3.5%	3.8%	7.4%	7.7%	4.5%	9.4%	9.36%
Net Income 3Y	-21.4%	-18.9%	-14.1%	6.3%	-10.5%	-10.7%	-9.2%	-4.7%	5.0%	11.3%	13.3%	21.5%	26.9%	22.9%	25.8%	24.4%	27.4%	26.0%	23.5%	18.6%	18.63%
Net Income 5Y	-15.3%	-6.2%	-7.8%	-8.0%	-10.5%	-11.4%	-13.3%	-14.6%	-7.7%	-2.3%	4.9%	19.7%	8.3%	4.8%	7.0%	7.3%	11.2%	11.5%	7.7%	11.3%	11.31%
EBITDA 3Y	18.7%	14.6%	12.9%	8.8%	4.1%	2.9%	1.8%	3.0%	1.6%	0.8%	3.4%	6.3%	10.2%	12.1%	11.2%	10.0%	9.9%	10.1%	12.5%	12.7%	12.72%
EBITDA 5Y	7.6%	5.0%	5.2%	8.2%	8.6%	11.5%	9.4%	10.8%	11.8%	10.6%	11.5%	8.6%	6.9%	6.4%	7.2%	7.3%	7.6%	6.9%	6.2%	8.4%	8.38%
Gross Profit 3Y	0.0%	2.6%	-0.8%	-1.3%	-1.5%	-2.6%	-0.1%	-0.2%	-1.3%	-1.2%	-1.5%	-0.2%	3.0%	1.7%	1.0%	0.8%	-0.5%	0.4%	0.5%	5.2%	5.20%
Gross Profit 5Y	0.1%	-0.3%	-0.5%	-1.5%	-1.4%	-0.5%	0.0%	0.6%	1.0%	1.7%	-0.5%	-0.3%	-0.0%	-0.6%	0.2%	-0.7%	-1.1%	-0.6%	-0.3%	3.6%	3.61%
Op. Income 3Y	-0.0%	0.4%	-2.9%	-3.7%	-3.5%	-5.1%	-7.6%	-7.2%	-10.2%	-12.3%	-8.0%	-6.5%	-1.2%	1.4%	0.6%	1.3%	-0.7%	-9.3%	-3.3%	3.5%	3.49%
Op. Income 5Y	-1.5%	-3.4%	-3.5%	-4.8%	-3.8%	-3.1%	-5.7%	-4.3%	-4.4%	-2.6%	-2.1%	-2.1%	-1.9%	-3.3%	-2.3%	-3.2%	-3.3%	-9.3%	-8.4%	-2.5%	-2.54%
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	1.8%	-2.1%	21.1%	10.1%	5.4%	9.5%	5.9%	2.3%	8.1%	-3.7%	5.3%	13.1%	15.7%	31.8%	16.7%	12.2%	17.8%	6.7%	6.0%	8.4%	8.40%
OCF 5Y	1.3%	-5.4%	10.2%	5.9%	12.3%	13.8%	2.7%	5.7%	8.3%	6.1%	16.2%	12.6%	6.7%	9.9%	11.7%	9.9%	13.9%	7.2%	4.8%	5.1%	5.08%
Assets 3Y	14.9%	14.9%	12.3%	12.3%	12.3%	12.3%	12.4%	12.4%	12.4%	12.4%	10.2%	10.2%	10.2%	10.2%	8.6%	8.6%	8.6%	8.6%	10.6%	10.6%	10.64%
Assets 5Y	11.1%	11.1%	12.4%	12.4%	12.4%	12.4%	12.4%	12.4%	12.4%	12.4%	10.8%	10.8%	10.8%	10.8%	11.8%	11.8%	11.8%	11.8%	9.9%	9.9%	9.94%
Equity 3Y	14.6%	14.6%	12.0%	12.0%	12.0%	12.0%	10.3%	10.3%	10.3%	10.3%	8.6%	8.6%	8.6%	8.6%	9.3%	9.3%	9.3%	9.3%	10.9%	10.9%	10.85%
Book Value 3Y	10.9%	10.9%	8.3%	8.3%	8.3%	8.5%	6.9%	6.6%	4.3%	4.3%	4.3%	6.3%	5.9%	5.9%	6.6%	6.6%	6.6%	6.5%	7.3%	7.9%	7.87%
Dividend 3Y	-0.8%	0.8%	2.8%	1.2%	0.5%	-0.9%	-2.8%	-3.2%	-5.0%	-4.4%	-2.5%	-0.1%	-0.9%	-1.5%	-1.7%	-2.3%	-2.5%	-2.6%	-3.3%	-2.5%	-2.51%

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	0.09	0.00	0.01	0.17	0.25	0.01	0.00	0.06	0.20	0.30	0.30	0.31	0.37	0.43	0.49	0.57	0.71	0.84	0.90	0.82	0.817
Earnings Stability	0.84	0.42	0.50	0.30	0.77	0.92	0.86	0.33	0.41	0.14	0.01	0.46	0.29	0.27	0.35	0.49	0.72	0.79	0.60	0.73	0.727
Margin Stability	0.98	0.94	0.95	0.97	0.98	0.96	0.96	0.98	0.96	0.93	0.91	0.91	0.92	0.90	0.90	0.88	0.88	0.88	0.86	0.85	0.845
Rev. Growth Consistency	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	1.00	1.00	1.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	1.00	0.50	0.50	0.500
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	0.93	0.93	0.89	0.95	0.99	0.98	0.98	0.93	0.84	0.50	0.50	0.50	0.81	0.96	1.00	0.97	1.00	0.95	1.00	0.99	0.993
Earnings Smoothness	0.82	0.81	0.68	0.87	0.98	0.96	0.94	0.84	0.66	0.54	0.38	0.45	0.61	0.89	0.99	0.93	0.99	0.88	1.00	0.98	0.983
ROE Trend	-0.03	-0.03	-0.02	-0.02	-0.01	-0.01	-0.01	0.00	0.01	0.02	0.02	0.02	0.02	0.00	0.01	0.00	0.00	0.00	-0.00	-0.00	-0.005
Gross Margin Trend	0.01	0.02	0.02	-0.00	-0.01	-0.03	-0.03	-0.01	-0.03	-0.05	-0.06	-0.07	-0.05	-0.04	-0.03	-0.04	-0.04	-0.04	-0.04	-0.03	-0.029
FCF Margin Trend	-0.20	-0.28	-0.17	-0.19	-0.10	-0.11	-0.22	-0.18	-0.08	-0.14	-0.06	0.05	0.01	0.22	0.29	0.11	0.21	0.08	-0.06	0.07	0.066
Sustainable Growth Rate	2.5%	2.4%	1.9%	2.1%	2.0%	2.2%	2.1%	2.6%	3.3%	4.2%	4.6%	5.0%	4.9%	4.3%	4.0%	4.1%	4.3%	4.4%	3.8%	4.0%	3.96%
Internal Growth Rate	1.1%	1.1%	0.9%	0.9%	0.9%	1.0%	0.9%	1.1%	1.4%	1.8%	2.0%	2.2%	2.1%	1.9%	1.8%	1.8%	1.9%	2.0%	1.6%	1.7%	1.68%

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	3.24	2.68	4.17	4.16	4.34	4.80	4.27	3.34	3.31	2.30	2.49	2.75	2.46	3.30	3.32	3.06	3.43	2.91	2.70	2.55	2.552
FCF/OCF	-0.80	-1.21	-0.62	-0.72	-0.72	-0.68	-1.01	-1.09	-0.91	-1.47	-1.00	-0.67	-0.85	-0.35	-0.19	-0.50	-0.26	-0.55	-0.85	-0.66	-0.661
FCF/Net Income	snapshot only																				-1.687
OCF/EBITDA	snapshot only																				0.569
CapEx/Revenue	57.9%	57.9%	63.2%	68.9%	67.6%	74.9%	76.8%	72.5%	74.4%	76.1%	74.6%	70.8%	67.9%	59.5%	55.4%	65.2%	62.3%	63.8%	62.6%	46.5%	46.49%
CapEx/Depreciation	snapshot only																				1.826
Accruals Ratio	-0.04	-0.03	-0.05	-0.05	-0.05	-0.06	-0.05	-0.04	-0.05	-0.03	-0.04	-0.05	-0.04	-0.06	-0.05	-0.05	-0.06	-0.05	-0.04	-0.03	-0.033
Sloan Accruals	snapshot only																				-0.065
Cash Flow Adequacy	snapshot only																				0.571
Earnings Quality Score	snapshot only																				1.000

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	0.6%	0.7%	0.6%	0.6%	0.6%	0.6%	0.6%	0.6%	0.6%	0.7%	0.6%	0.7%	0.7%	0.6%	0.7%	0.7%	0.6%	0.5%	0.4%	0.4%	0.36%
Dividend/Share	$0.43	$0.45	$0.48	$0.48	$0.48	$0.48	$0.48	$0.48	$0.46	$0.46	$0.47	$0.48	$0.48	$0.48	$0.48	$0.48	$0.48	$0.48	$0.47	$0.47	$0.48
Payout Ratio	37.6%	39.9%	43.5%	41.4%	43.0%	40.9%	41.2%	35.5%	30.9%	26.4%	22.8%	21.6%	22.0%	24.5%	23.5%	23.2%	22.1%	21.8%	23.5%	23.0%	22.97%
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total Payout Ratio	37.6%	39.9%	43.5%	41.4%	71.3%	67.8%	68.5%	59.0%	30.9%	26.4%	22.8%	21.6%	22.0%	24.5%	23.6%	23.3%	22.3%	21.9%	23.5%	42.1%	42.08%
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	0	0	1	1
Chowder Number	0.08	0.14	0.21	0.15	0.13	0.08	0.01	0.01	0.02	0.04	0.05	0.07	0.06	0.04	0.03	0.01	0.01	0.01	0.00	0.01	0.010
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.4%	0.4%	0.4%	0.4%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.4%	0.35%
Net Buyback Yield	-0.0%	-0.0%	-0.0%	0.0%	0.4%	0.4%	0.4%	-5.9%	-7.1%	-8.2%	-7.5%	-1.1%	-0.0%	-0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.4%	0.35%
Total Shareholder Return	0.6%	0.7%	0.6%	0.6%	1.0%	0.9%	0.9%	-5.3%	-6.5%	-7.5%	-6.9%	-0.4%	0.7%	0.6%	0.7%	0.7%	0.6%	0.5%	0.4%	0.8%	0.77%

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)	0.52	0.59	0.62	0.58	0.55	0.56	0.71	0.75	0.90	1.05	0.91	0.99	0.96	0.90	1.08	1.12	1.15	1.11	1.07	1.19	1.191
Interest Burden (EBT/EBIT)	0.61	0.58	0.54	0.56	0.56	0.56	0.50	0.52	0.56	0.56	0.63	0.60	0.54	0.51	0.46	0.45	0.44	0.46	0.45	0.39	0.389
EBIT Margin	0.31	0.28	0.28	0.29	0.29	0.29	0.25	0.27	0.23	0.23	0.26	0.26	0.29	0.29	0.28	0.28	0.28	0.28	0.26	0.24	0.237
Asset Turnover	0.18	0.18	0.16	0.16	0.17	0.17	0.16	0.16	0.17	0.18	0.17	0.18	0.18	0.18	0.16	0.16	0.17	0.17	0.17	0.20	0.195
Equity Multiplier	2.23	2.23	2.27	2.27	2.27	2.27	2.43	2.43	2.43	2.43	2.35	2.35	2.35	2.35	2.29	2.29	2.29	2.29	2.40	2.40	2.397

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)	$1.15	$1.13	$1.10	$1.16	$1.12	$1.18	$1.17	$1.34	$1.47	$1.76	$2.06	$2.21	$2.17	$1.95	$2.04	$2.06	$2.15	$2.18	$1.99	$2.06	$2.06
Book Value/Share	$32.07	$32.08	$32.90	$32.91	$32.83	$32.86	$33.05	$32.70	$30.80	$30.83	$38.27	$38.25	$38.11	$38.10	$39.91	$39.86	$39.74	$39.67	$40.81	$41.05	$44.60
Tangible Book/Share	$28.18	$28.19	$24.86	$24.87	$24.81	$24.83	$25.55	$25.28	$23.81	$23.83	$31.69	$31.67	$31.56	$31.55	$32.46	$32.42	$32.32	$32.26	$33.71	$33.90	$33.90
Revenue/Share	$11.57	$11.57	$11.76	$12.07	$12.44	$12.75	$12.99	$12.88	$12.56	$13.10	$13.71	$14.34	$14.59	$14.65	$14.48	$14.55	$14.85	$15.45	$15.87	$18.78	$19.09
FCF/Share	$-2.98	$-3.67	$-2.85	$-3.49	$-3.53	$-3.88	$-5.00	$-4.86	$-4.46	$-5.93	$-5.11	$-4.08	$-4.56	$-2.27	$-1.26	$-3.18	$-1.88	$-3.50	$-4.57	$-3.47	$-3.53
OCF/Share	$3.72	$3.04	$4.59	$4.82	$4.87	$5.67	$4.97	$4.48	$4.88	$4.04	$5.11	$6.08	$5.35	$6.44	$6.76	$6.31	$7.37	$6.36	$5.38	$5.25	$5.34
Cash/Share	$7.96	$7.96	$5.01	$5.01	$5.00	$5.01	$1.70	$1.68	$1.58	$1.58	$3.24	$3.23	$3.22	$3.22	$1.55	$1.55	$1.55	$1.54	$4.51	$4.53	$12.52
EBITDA/Share	$6.60	$6.44	$6.60	$6.94	$7.10	$7.24	$6.76	$7.00	$6.39	$6.59	$7.36	$7.59	$8.17	$8.40	$8.43	$8.57	$8.74	$8.91	$8.73	$9.23	$9.23
Debt/Share	$26.35	$26.36	$34.31	$34.32	$34.24	$34.27	$36.33	$35.95	$33.85	$33.89	$34.96	$34.94	$34.81	$34.81	$40.35	$40.30	$40.18	$40.11	$45.83	$46.10	$46.10
Net Debt/Share	$18.39	$18.40	$29.30	$29.31	$29.24	$29.26	$34.63	$34.27	$32.27	$32.31	$31.72	$31.71	$31.59	$31.58	$38.79	$38.75	$38.63	$38.56	$41.33	$41.57	$41.57

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.679
Altman Z-Prime	snapshot only																				2.672
Piotroski F-Score	5	6	4	5	5	5	7	8	7	7	6	6	7	6	5	4	4	6	5	5	5
Beneish M-Score	-2.80	-2.83	-2.64	-2.57	-2.60	-2.60	-2.53	-2.56	-2.40	-2.34	-2.14	-2.18	-2.26	-2.32	-2.77	-2.66	-2.67	-2.62	-2.57	-2.30	-2.298
Ohlson O-Score	snapshot only																				-7.163
ROIC (Greenblatt)	snapshot only																				5.96%
Net-Net WC	snapshot only																				$-47.72
EVA	snapshot only																				$-294750118.59

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																				B+
Credit Score	58.80	57.42	38.55	40.89	40.06	42.47	40.14	41.53	38.70	38.63	44.66	46.05	44.89	45.90	35.78	36.36	35.87	37.27	32.75	34.49	34.492
Credit Grade	snapshot only																				14
Credit Trend	snapshot only																				-1.871
Implied Spread (bps)	snapshot only																				650.000
Industry Credit Rank	snapshot only																				37
Sector Credit Rank	snapshot only																				37

ORA 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