$154.87

-2.02 (-1.29%)

Weekly Expected Move ±10.3%

$117 $132 $147 $163 $178

NASDAQ · Healthcare · Medical - Devices · Alpha Radar Sell · Power 41 · $10.7B mcap · 69M float · 2.03% daily turnover · Short 32% 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

62.1 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 20.5% · 5Y Avg: 13.6%

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. PODD has a Narrow competitive edge (62.1/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Cost Advantage. ROIC of 20.5% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

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

$198

Low

$233

Avg Target

$280

High

Based on 10 analysts since May 6, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 35Hold: 12Sell: 3Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$245.69

Analysts13

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-05-07	Goldman Sachs	—	$326	$237	-89	+47.8%	$160.40
2026-05-07	RBC Capital	Shagun Singh	$325	$280	-45	+73.8%	$161.09
2026-05-07	Truist Financial	Richard Newitter	$315	$250	-65	+58.9%	$157.30
2026-05-07	Evercore ISI	—	$340	$200	-140	+27.6%	$156.70
2026-05-07	Oppenheimer	—	$300	$210	-90	+38.8%	$151.28
2026-05-07	Stifel Nicolaus	—	$350	$250	-100	+65.3%	$151.28
2026-05-07	Canaccord Genuity	William Plovanic	$435	$249	-186	+64.6%	$151.28
2026-05-07	Bernstein	—	$330	$200	-130	+32.2%	$151.28
2026-05-07	Barclays	Matt Miksic	$286	$198	-88	+30.9%	$151.28
2026-05-06	BTIG	—	$380	$260	-120	+70.3%	$152.67
2026-04-24	Redburn Partners	—	Initiated	$220	—	+14.5%	$192.21
2026-04-15	Truist Financial	Richard Newitter	$360	$315	-45	+55.7%	$202.28
2026-04-14	RBC Capital	Shagun Singh	$380	$325	-55	+64.3%	$197.81
2026-02-19	Truist Financial	—	$390	$360	-30	+46.3%	$246.04
2026-02-19	Evercore ISI	—	$370	$340	-30	+35.3%	$251.21
2026-02-19	Goldman Sachs	David Roman	$365	$326	-39	+29.7%	$251.38
2026-02-19	Oppenheimer	—	$233	$300	+67	+17.8%	$254.59
2026-02-19	Bernstein	—	$380	$330	-50	+27.9%	$258.07
2026-02-19	Barclays	—	$274	$286	+12	+10.8%	$258.07
2026-02-18	Canaccord Genuity	William Plovanic	$450	$435	-15	+68.6%	$258.07
2026-02-04	Stifel Nicolaus	—	Initiated	$350	—	+40.5%	$249.07
2026-01-12	Barclays	—	$301	$274	-27	-4.5%	$286.92
2026-01-09	Bernstein	Lee Hambright	$300	$380	+80	+29.7%	$292.89
2026-01-09	Goldman Sachs	David Roman	Initiated	$365	—	+24.6%	$292.89
2025-12-18	Truist Financial	—	$412	$390	-22	+31.6%	$296.42
2025-12-17	Canaccord Genuity	—	$432	$450	+18	+55.9%	$288.73
2025-12-16	Evercore ISI	—	Initiated	$370	—	+25.3%	$295.31
2025-11-24	Canaccord Genuity	—	$399	$432	+33	+30.4%	$331.17
2025-11-21	Truist Financial	Richard Newitter	Initiated	$412	—	+26.8%	$325.00
2025-11-21	RBC Capital	Shagun Singh	$365	$380	+15	+17.2%	$324.19
2025-11-21	BTIG	—	$370	$380	+10	+21.4%	$312.89
2025-11-19	UBS	—	$325	$400	+75	+20.0%	$333.47
2025-11-06	Jefferies	Matthew Taylor	$260	$400	+140	+23.7%	$323.40
2025-11-06	BTIG	Marie Thibault	$270	$370	+100	+14.4%	$323.40
2025-11-05	Barclays	Matt Miksic	$200	$301	+101	-6.0%	$320.27
2025-10-10	RBC Capital	—	Initiated	$365	—	+14.8%	$318.00
2025-09-29	Canaccord Genuity	—	$226	$399	+173	+25.5%	$318.00
2025-04-28	Wells Fargo	—	Initiated	$322	—	+24.1%	$259.52
2024-11-08	BTIG	Marie Thibault	$250	$270	+20	+0.4%	$268.96
2024-11-05	Bernstein	Lee Hambright	Initiated	$300	—	+24.3%	$241.32
2024-10-14	Raymond James	Jayson Bedford	$280	$260	-20	+12.3%	$231.61
2024-09-17	Piper Sandler	Matt O'Brien	$230	$285	+55	+21.9%	$233.89
2024-08-27	Piper Sandler	Matt O'Brien	$340	$230	-110	+18.9%	$193.51
2024-08-27	Oppenheimer	Steven Lichtman	$275	$233	-42	+20.4%	$193.54
2024-08-27	Jefferies	Matthew Taylor	$340	$260	-80	+34.3%	$193.54
2024-08-09	BTIG	Marie Thibault	Initiated	$250	—	+25.1%	$199.79
2024-05-13	Barclays	Matt Miksic	Initiated	$200	—	+20.6%	$165.90
2024-05-07	Wolfe Research	Mike Polark	Initiated	$200	—	+13.4%	$176.40
2024-03-21	Canaccord Genuity	Kyle Rose	$330	$226	-104	+35.6%	$166.64
2023-01-06	Morgan Stanley	—	$273	$320	+47	+8.5%	$295.00

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. PODD receives an overall rating of B. Strongest factors: ROE (5/5), ROA (5/5). Areas of concern: D/E (1/5), P/E (1/5), P/B (1/5).

Rating Change History

Date	From	To
2026-05-11	B+	B
2026-05-06	B-	B+
2026-04-01	B	B-
2026-03-18	B-	B
2026-02-20	B	B-
2026-02-19	B-	B
2026-02-18	C+	B-
2026-01-15	B-	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.

★ ★ ★ ★ ★ 62 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. PODD scores highest in Safety (100/100) and lowest in Value (29/100). An overall grade of A places PODD 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

7.24

Safe Zone

Piotroski F-Score

6/9

✓ ✓ ✗ ✓ ✓ ✗ ✓ ✗ ✓

Beneish M-Score

-2.57

Unlikely Manipulator

Ohlson O-Score

-8.40

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AA-

Score: 84.3/100

Trend: Improving

Earnings Quality

75/100

OCF/NI: 2.05x

Accruals: -10.1%

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. PODD scores 7.24, 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. PODD scores 6/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. PODD's score of -2.57 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. PODD'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. PODD receives an estimated rating of AA- (score: 84.3/100), with a improving trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). PODD'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

35.80x

PEG

-1.44x

P/S

3.70x

P/B

8.32x

P/FCF

35.74x

P/OCF

23.79x

EV/EBITDA

26.83x

EV/Revenue

5.19x

EV/EBIT

32.72x

EV/FCF

36.55x

Earnings Yield

2.06%

FCF Yield

2.80%

Shareholder Yield

2.44%

Graham Number

$45.77

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 35.8x earnings, PODD commands a growth premium. Graham's intrinsic value formula yields $45.77 per share, 238% 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

0.749

NI / EBT

Interest Burden

0.878

EBT / EBIT

EBIT Margin

0.159

EBIT / Rev

Asset Turnover

0.924

Rev / Assets

Equity Multiplier

2.302

Assets / Equity

ROE

22.2%

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. PODD's ROE of 22.2% is driven by Asset Turnover (0.924), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Adj. Growth Rate

695.76%

Fair P/E

1400.02x

Intrinsic Value

$6038.67

Price/Value

0.03x

Margin of Safety

96.53%

Premium

-96.53%

Assessment

Undervalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with PODD's realized 695.8% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $6038.67, PODD appears undervalued with a 97% margin of safety. The adjusted fair P/E of 1400.0x compares to the current market P/E of 35.8x.

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

$154.87

Median 1Y

$151.48

5th Pctile

$74.73

95th Pctile

$306.51

Ann. Volatility

43.4%

Analyst Target

$245.69

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
Ashley McEvoy President and Chief Executive Officer	$729,808	$12,958,850	$18,858,968
James Hollingshead Former President and Chief Executive Officer	$357,492	$8,597,218	$13,224,270
Flavia Pease President, Vice President, Chief Financial Officer	$148,500	$3,582,414	$5,160,761
Eric Benjamin President, Vice President, Chief Operating Officer	$596,346	$2,229,233	$4,462,671
Ana Chadwick President, cutive Vice President, Former Chief Financial Officer	$653,019	$2,150,790	$4,404,259
Mark Field President, ior Vice President, Chief Technology Officer	$118,308	$1,720,739	$3,166,565
John Kapples President, e President, General Counsel	$526,558	$1,486,245	$3,134,820
Prem Singh President, e President, Global Operations	$442,731	$1,173,307	$2,540,918

CEO Pay Ratio

87:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $18,858,968

Avg Employee Cost (SGA/emp): $215,741

Employees: 5,400

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

5,400

+38.5% YoY

Revenue / Employee

$501,500

Rev: $2,708,100,000

Profit / Employee

$45,759

NI: $247,100,000

SGA / Employee

$215,741

Avg labor cost proxy

R&D / Employee

$55,759

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	-8.8%	-8.5%	3.0%	7.7%	6.0%	2.9%	0.9%	0.1%	12.2%	23.2%	34.1%	38.7%	65.4%	69.6%	43.0%	41.4%	24.3%	25.3%	18.1%	22.2%	22.21%
ROA	-2.0%	-1.9%	0.9%	2.3%	1.8%	0.9%	0.2%	0.0%	2.9%	5.6%	8.5%	9.7%	16.3%	17.4%	14.7%	14.2%	8.3%	8.7%	7.9%	9.6%	9.65%
ROIC	6.4%	7.4%	10.2%	12.7%	7.4%	4.9%	1.4%	0.3%	6.2%	10.3%	14.3%	16.1%	27.3%	29.4%	25.6%	27.8%	21.1%	20.6%	18.7%	20.5%	20.54%
ROCE	1.1%	1.5%	4.3%	5.6%	4.8%	3.3%	2.3%	2.1%	5.6%	8.8%	11.7%	13.2%	14.3%	15.8%	13.4%	13.1%	12.5%	14.2%	15.5%	18.3%	18.34%
Gross Margin	69.4%	68.5%	69.3%	71.0%	63.6%	55.3%	58.8%	67.2%	66.8%	67.8%	70.9%	69.5%	67.7%	69.3%	72.1%	71.9%	69.7%	72.2%	72.5%	69.5%	69.46%
Operating Margin	10.0%	12.2%	16.2%	12.8%	-8.9%	0.9%	6.4%	7.7%	7.8%	12.7%	20.9%	12.9%	11.2%	16.2%	18.3%	15.6%	18.7%	16.7%	18.7%	16.0%	16.03%
Net Margin	-9.5%	4.6%	9.5%	9.4%	-11.7%	-1.5%	4.6%	6.6%	6.9%	12.0%	20.3%	11.7%	38.6%	14.2%	16.9%	6.2%	3.5%	12.4%	13.0%	12.0%	11.96%
EBITDA Margin	0.9%	16.4%	20.3%	17.8%	-4.1%	5.7%	12.6%	14.3%	14.2%	19.1%	26.1%	19.1%	16.6%	21.4%	23.7%	13.9%	10.8%	22.7%	22.6%	20.2%	20.20%
FCF Margin	-12.7%	-19.2%	-17.4%	-13.3%	-12.0%	-5.1%	-2.9%	-3.3%	-1.7%	-1.0%	4.1%	9.6%	11.1%	12.4%	14.1%	12.7%	16.5%	16.7%	13.9%	14.2%	14.21%
OCF Margin	2.7%	-4.2%	-6.2%	-4.1%	-3.4%	3.4%	9.1%	9.7%	10.4%	9.7%	8.6%	13.1%	14.7%	16.0%	20.3%	18.0%	21.5%	21.2%	21.0%	21.3%	21.35%
ROE 3Y Avg	snapshot only																				28.37%
ROE 5Y Avg	snapshot only																				18.65%
ROA 3Y Avg	snapshot only																				10.52%
ROIC 3Y Avg	snapshot only																				17.43%
ROIC Economic	snapshot only																				15.15%
Cash ROA	snapshot only																				19.41%
Cash ROIC	snapshot only																				33.48%
CROIC	snapshot only																				22.28%
NOPAT Margin	snapshot only																				13.10%
Pretax Margin	snapshot only																				13.94%
R&D / Revenue	snapshot only																				11.42%
SGA / Revenue	snapshot only																				42.11%
SBC / Revenue	snapshot only																				1.57%

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	-612.33	-684.70	1067.55	417.25	436.86	947.89	4481.13	37263.03	321.54	97.85	73.48	54.01	37.68	40.89	46.23	48.39	94.00	88.61	81.29	48.65	35.795
P/S Ratio	18.39	19.08	16.91	16.30	12.83	12.81	15.79	16.34	13.80	7.54	8.93	7.10	7.95	8.68	9.34	8.85	9.41	8.65	7.42	5.08	3.698
P/B Ratio	30.33	32.78	33.39	33.45	27.17	28.63	43.27	46.93	42.45	24.65	20.69	17.25	20.33	23.49	15.96	16.06	18.32	18.01	13.26	9.72	8.321
P/FCF	-144.85	-99.39	-97.36	-122.51	-107.35	-252.77	-538.20	-493.55	-790.03	-793.40	216.24	74.22	71.36	69.71	66.37	69.68	57.16	51.79	53.18	35.74	35.738
P/OCF	693.51	—	—	—	—	372.07	173.22	167.85	133.15	77.66	104.04	54.29	54.04	54.11	45.98	49.05	43.82	40.88	35.28	23.79	23.787
EV/EBITDA	222.14	214.85	140.12	117.42	105.40	134.26	201.05	220.15	120.94	52.77	49.14	37.51	40.96	43.22	46.75	47.65	55.64	49.39	41.97	26.83	26.832
EV/Revenue	18.52	19.20	17.36	16.73	13.25	13.21	16.37	16.90	14.32	8.03	9.37	7.52	8.35	9.05	9.56	9.06	9.60	8.84	7.54	5.19	5.194
EV/EBIT	1002.03	812.91	242.32	185.84	178.20	271.84	495.85	579.35	197.76	74.99	63.41	47.39	51.05	53.22	57.77	59.57	70.71	61.27	52.36	32.72	32.723
EV/FCF	-145.86	-100.03	-99.95	-125.77	-110.87	-260.63	-558.00	-510.29	-819.64	-844.62	226.86	78.59	74.93	72.73	67.98	71.36	58.36	52.91	54.07	36.55	36.550
Earnings Yield	-0.2%	-0.1%	0.1%	0.2%	0.2%	0.1%	0.0%	0.0%	0.3%	1.0%	1.4%	1.9%	2.7%	2.4%	2.2%	2.1%	1.1%	1.1%	1.2%	2.1%	2.06%
FCF Yield	-0.7%	-1.0%	-1.0%	-0.8%	-0.9%	-0.4%	-0.2%	-0.2%	-0.1%	-0.1%	0.5%	1.3%	1.4%	1.4%	1.5%	1.4%	1.7%	1.9%	1.9%	2.8%	2.80%
Price/Tangible Book	snapshot only																				10.940
EV/OCF	snapshot only																				24.327
EV/Gross Profit	snapshot only																				7.314
Acquirers Multiple	snapshot only																				29.704
Shareholder Yield	snapshot only																				2.44%
Graham Number	snapshot only																				$45.77

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	5.96	5.96	5.75	5.75	5.75	5.75	3.56	3.56	3.56	3.56	3.47	3.47	3.47	3.47	3.54	3.54	3.54	3.54	2.78	2.78	2.777
Quick Ratio	5.21	5.21	4.43	4.43	4.43	4.43	2.61	2.61	2.61	2.61	2.58	2.58	2.58	2.58	2.73	2.73	2.73	2.73	2.11	2.11	2.112
Debt/Equity	1.78	1.78	2.31	2.31	2.31	2.31	3.01	3.01	3.01	3.01	1.98	1.98	1.98	1.98	1.17	1.17	1.17	1.17	0.69	0.69	0.694
Net Debt/Equity	0.21	0.21	0.89	0.89	0.89	0.89	1.59	1.59	1.59	1.59	1.02	1.02	1.02	1.02	0.39	0.39	0.39	0.39	0.22	0.22	0.221
Debt/Assets	0.57	0.57	0.63	0.63	0.63	0.63	0.64	0.64	0.64	0.64	0.56	0.56	0.56	0.56	0.46	0.46	0.46	0.46	0.33	0.33	0.329
Debt/EBITDA	12.97	11.61	9.45	7.91	8.69	10.52	13.48	13.65	8.26	6.05	4.48	4.06	3.79	3.49	3.36	3.40	3.49	3.15	2.16	1.87	1.871
Net Debt/EBITDA	1.55	1.39	3.64	3.04	3.34	4.05	7.13	7.22	4.37	3.20	2.30	2.09	1.95	1.79	1.11	1.12	1.15	1.04	0.69	0.60	0.596
Interest Coverage	0.34	0.41	1.28	1.80	1.77	1.42	1.18	1.08	2.83	4.31	6.93	7.53	7.89	8.29	8.03	8.12	6.44	6.85	6.09	6.62	6.624
Equity Multiplier	3.10	3.10	3.68	3.68	3.68	3.68	4.73	4.73	4.73	4.73	3.53	3.53	3.53	3.53	2.55	2.55	2.55	2.55	2.11	2.11	2.106
Cash Ratio	snapshot only																				1.053
Debt Service Coverage	snapshot only																				8.079
Cash to Debt	snapshot only																				0.681
FCF to Debt	snapshot only																				0.392
Defensive Interval	snapshot only																				289.8 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	0.66	0.69	0.56	0.58	0.60	0.63	0.61	0.64	0.68	0.72	0.70	0.74	0.77	0.82	0.73	0.77	0.83	0.89	0.86	0.92	0.924
Inventory Turnover	2.60	2.64	1.52	1.52	1.64	1.93	1.54	1.64	1.70	1.66	1.43	1.48	1.55	1.62	1.50	1.56	1.66	1.73	1.74	1.90	1.905
Receivables Turnover	11.95	12.45	8.98	9.33	9.62	10.16	7.12	7.46	7.99	8.49	6.00	6.30	6.63	7.02	5.71	6.06	6.51	6.96	6.14	6.58	6.575
Payables Turnover	6.12	6.21	7.55	7.57	8.20	9.63	14.59	15.52	16.18	15.80	21.49	22.18	23.22	24.32	32.10	33.38	35.40	36.91	16.21	17.74	17.741
DSO	31	29	41	39	38	36	51	49	46	43	61	58	55	52	64	60	56	52	59	56	55.5 days
DIO	140	138	241	240	222	189	237	223	214	219	255	247	236	225	243	234	220	211	210	192	191.6 days
DPO	60	59	48	48	45	38	25	24	23	23	17	16	16	15	11	11	10	10	23	21	20.6 days
Cash Conversion Cycle	111	109	233	231	215	187	264	249	237	239	298	288	275	262	295	283	266	254	247	227	226.6 days
Fixed Asset Turnover	snapshot only																				3.361
Operating Cycle	snapshot only																				247.2 days
Cash Velocity	snapshot only																				4.051
Capital Intensity	snapshot only																				1.100

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	20.6%	19.5%	21.5%	19.1%	18.3%	19.9%	18.8%	19.8%	24.4%	25.2%	30.0%	30.2%	27.8%	27.4%	22.1%	23.5%	26.0%	27.1%	30.7%	31.9%	31.93%
Net Income	-2.7%	-2.0%	1.6%	3.7%	2.2%	1.6%	-73.6%	-98.7%	81.8%	6.1%	43.8%	389.0%	5.3%	2.5%	1.0%	71.9%	-40.3%	-41.5%	-40.9%	-24.7%	-24.71%
EPS	-2.6%	-2.0%	1.4%	3.4%	2.1%	1.6%	-73.6%	-98.7%	79.8%	5.7%	44.0%	369.7%	5.0%	2.5%	91.2%	71.0%	-37.6%	-38.8%	-38.1%	-20.5%	-20.52%
FCF	-4.3%	-12.6%	-1.3%	-26.7%	-11.4%	68.4%	79.9%	70.2%	81.8%	76.5%	2.8%	4.8%	9.2%	17.7%	3.2%	64.0%	86.1%	70.6%	29.6%	47.6%	47.58%
EBITDA	-16.5%	-20.9%	23.4%	36.7%	78.4%	31.9%	-21.9%	-35.5%	17.2%	93.7%	2.0%	2.4%	1.2%	75.4%	30.9%	17.2%	6.7%	8.6%	14.8%	34.2%	34.23%
Op. Income	-15.7%	-10.3%	1.4%	1.4%	60.1%	-7.5%	-70.2%	-81.4%	-9.9%	1.1%	4.9%	8.1%	2.2%	1.2%	40.4%	36.7%	49.4%	42.8%	53.5%	48.9%	48.87%
OCF Growth	snapshot only																				56.07%
Asset Growth	snapshot only																				3.33%
Equity Growth	snapshot only																				25.06%
Debt Growth	snapshot only																				-26.10%
Shares Change	snapshot only																				-5.27%

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	25.8%	25.1%	24.9%	23.9%	21.8%	21.5%	20.9%	20.8%	21.1%	21.5%	23.3%	22.9%	23.4%	24.1%	23.5%	24.4%	26.1%	26.6%	27.5%	28.5%	28.47%
Revenue 5Y	22.8%	23.3%	24.5%	24.1%	23.5%	23.3%	23.0%	23.0%	24.0%	24.1%	24.7%	24.3%	23.5%	23.4%	22.9%	23.1%	23.4%	23.8%	24.5%	24.8%	24.79%
EPS 3Y	—	—	66.6%	39.9%	20.9%	-2.9%	-28.7%	-52.6%	48.2%	55.7%	2.1%	1.8%	—	—	1.8%	1.0%	88.5%	1.4%	2.8%	7.0%	6.96%
EPS 5Y	—	—	—	—	—	—	—	—	—	—	1.2%	68.6%	80.2%	84.7%	99.0%	1.3%	64.7%	51.8%	1.0%	97.5%	97.46%
Net Income 3Y	—	—	74.2%	46.2%	25.9%	0.6%	-26.5%	-50.9%	51.6%	60.8%	2.1%	1.9%	—	—	1.9%	1.1%	89.7%	1.4%	2.8%	7.0%	6.96%
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	1.3%	75.0%	86.9%	91.2%	1.0%	1.4%	67.2%	53.5%	1.1%	99.8%	99.84%
EBITDA 3Y	51.9%	46.6%	41.1%	40.3%	31.7%	20.3%	12.7%	11.5%	20.4%	26.4%	43.2%	44.2%	66.3%	64.9%	46.0%	37.0%	40.1%	54.5%	66.0%	74.9%	74.87%
EBITDA 5Y	—	—	1.5%	1.1%	1.3%	90.1%	65.8%	47.1%	48.9%	51.8%	46.2%	43.3%	42.6%	42.7%	41.7%	40.7%	32.6%	30.9%	34.6%	36.4%	36.38%
Gross Profit 3Y	28.7%	27.3%	26.7%	25.6%	22.6%	20.6%	18.8%	18.7%	20.0%	22.3%	25.8%	25.3%	24.9%	25.3%	24.3%	24.9%	27.7%	31.0%	34.0%	35.0%	35.05%
Gross Profit 5Y	30.5%	29.1%	28.9%	28.5%	27.2%	25.4%	23.8%	23.3%	24.0%	24.5%	25.7%	25.0%	24.3%	24.7%	24.7%	25.3%	26.0%	26.5%	27.2%	27.0%	27.03%
Op. Income 3Y	1.2%	87.8%	66.2%	62.0%	35.5%	9.8%	-9.1%	-18.3%	6.7%	21.2%	62.3%	60.5%	66.5%	64.3%	34.8%	32.2%	62.7%	89.9%	1.3%	1.6%	1.65%
Op. Income 5Y	—	—	—	—	—	—	—	—	72.3%	67.4%	51.7%	48.3%	48.3%	44.8%	43.9%	46.7%	42.2%	41.5%	55.9%	53.1%	53.10%
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	-8.7%	—	—	—	—	-19.5%	6.5%	14.7%	14.6%	9.9%	30.2%	89.0%	1.2%	—	—	—	—	1.3%	68.5%	66.9%	66.90%
OCF 5Y	—	—	—	—	—	1.6%	23.6%	17.8%	34.4%	40.9%	32.3%	37.9%	32.8%	31.2%	33.7%	35.0%	38.1%	36.2%	53.9%	78.2%	78.16%
Assets 3Y	31.9%	31.9%	30.2%	30.2%	30.2%	30.2%	25.4%	25.4%	25.4%	25.4%	11.4%	11.4%	11.4%	11.4%	14.7%	14.7%	14.7%	14.7%	12.3%	12.3%	12.33%
Assets 5Y	46.8%	46.8%	35.0%	35.0%	35.0%	35.0%	22.5%	22.5%	22.5%	22.5%	22.7%	22.7%	22.7%	22.7%	22.0%	22.0%	22.0%	22.0%	11.2%	11.2%	11.24%
Equity 3Y	56.2%	56.2%	37.9%	37.9%	37.9%	37.9%	84.5%	84.5%	84.5%	84.5%	6.7%	6.7%	6.7%	6.7%	29.6%	29.6%	29.6%	29.6%	47.1%	47.1%	47.06%
Book Value 3Y	49.8%	49.5%	31.9%	31.9%	32.5%	33.0%	78.9%	77.9%	80.4%	78.6%	4.6%	2.9%	3.1%	4.5%	27.1%	27.1%	28.8%	28.9%	46.6%	47.0%	46.99%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Revenue Stability	0.96	0.97	0.98	0.98	0.99	0.99	0.99	0.99	0.99	0.98	0.97	0.96	0.96	0.95	0.96	0.95	0.95	0.95	0.95	0.94	0.938
Earnings Stability	0.35	0.29	0.83	0.82	0.30	0.17	0.46	0.27	0.41	0.39	0.44	0.43	0.51	0.56	0.68	0.71	0.62	0.63	0.67	0.75	0.754
Margin Stability	0.88	0.91	0.94	0.94	0.94	0.95	0.95	0.94	0.96	0.98	0.96	0.95	0.96	0.97	0.95	0.94	0.95	0.95	0.94	0.94	0.938
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.00	0.00	0.50	1.00	0.50	0.50	0.00	0.00	1.00	1.00	0.50	0.50	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	1	1	1
Earnings Persistence	0.20	0.20	0.50	0.50	0.20	0.20	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.84	0.83	0.84	0.90	0.901
Earnings Smoothness	—	—	0.12	0.00	—	—	0.00	0.00	0.42	0.00	0.00	0.00	0.00	0.00	0.32	0.47	0.50	0.48	0.49	0.72	0.718
ROE Trend	-0.21	-0.28	-0.05	0.04	-0.03	-0.14	-0.01	-0.05	0.13	0.26	0.26	0.28	0.44	0.43	0.20	0.17	-0.14	-0.21	-0.15	-0.13	-0.126
Gross Margin Trend	0.01	0.03	0.04	0.05	0.03	-0.01	-0.05	-0.06	-0.05	-0.01	0.03	0.04	0.04	0.04	0.05	0.05	0.05	0.04	0.03	0.01	0.014
FCF Margin Trend	-0.03	-0.13	-0.08	-0.03	-0.04	0.05	0.10	0.10	0.11	0.11	0.14	0.18	0.18	0.15	0.13	0.10	0.12	0.11	0.05	0.03	0.031
Sustainable Growth Rate	—	—	3.0%	7.7%	6.0%	2.9%	0.9%	0.1%	12.2%	23.2%	34.1%	38.7%	65.4%	69.6%	43.0%	41.4%	24.3%	25.3%	18.1%	22.2%	22.21%
Internal Growth Rate	—	—	0.9%	2.3%	1.8%	0.9%	0.2%	0.0%	3.0%	5.9%	9.3%	10.7%	19.5%	21.1%	17.3%	16.5%	9.1%	9.5%	8.5%	10.7%	10.68%

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	-0.88	1.51	-3.91	-1.05	-1.15	2.55	25.87	222.00	2.41	1.26	0.71	0.99	0.70	0.76	1.01	0.99	2.15	2.17	2.30	2.05	2.045
FCF/OCF	-4.79	4.57	2.80	3.25	3.55	-1.47	-0.32	-0.34	-0.17	-0.10	0.48	0.73	0.76	0.78	0.69	0.70	0.77	0.79	0.66	0.67	0.666
FCF/Net Income	snapshot only																				1.361
OCF/EBITDA	snapshot only																				1.103
CapEx/Revenue	15.3%	15.0%	11.2%	9.2%	8.6%	8.5%	12.1%	13.0%	12.1%	10.7%	4.5%	3.5%	3.6%	3.6%	6.2%	5.3%	5.0%	4.5%	7.1%	7.1%	7.14%
CapEx/Depreciation	snapshot only																				2.048
Accruals Ratio	-0.04	0.01	0.04	0.05	0.04	-0.01	-0.05	-0.06	-0.04	-0.01	0.03	0.00	0.05	0.04	-0.00	0.00	-0.10	-0.10	-0.10	-0.10	-0.101
Sloan Accruals	snapshot only																				-0.075
Cash Flow Adequacy	snapshot only																				2.990
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
Dividend Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	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%	0.00%
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total 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%	12.7%	24.2%	24.1%	1.2%	1.19%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.1%	0.3%	0.3%	2.4%	2.44%
Net Buyback Yield	-0.2%	-0.1%	-0.1%	-0.1%	-0.1%	-0.1%	-0.1%	-0.1%	-0.1%	-0.2%	-0.2%	-0.2%	-0.1%	-0.1%	-0.1%	-0.2%	0.0%	0.2%	0.2%	2.4%	2.41%
Total Shareholder Return	-0.2%	-0.1%	-0.1%	-0.1%	-0.1%	-0.1%	-0.1%	-0.1%	-0.1%	-0.2%	-0.2%	-0.2%	-0.1%	-0.1%	-0.1%	-0.2%	0.0%	0.2%	0.2%	2.4%	2.41%

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)	0.90	0.92	0.85	0.90	0.83	0.80	0.47	0.12	0.90	0.93	0.96	0.96	1.48	1.42	1.39	1.37	0.87	0.79	0.73	0.75	0.749
Interest Burden (EBT/EBIT)	-1.80	-1.28	0.26	0.48	0.48	0.35	0.23	0.13	0.66	0.77	0.86	0.87	0.87	0.88	0.88	0.88	0.84	0.85	0.87	0.88	0.878
EBIT Margin	0.02	0.02	0.07	0.09	0.07	0.05	0.03	0.03	0.07	0.11	0.15	0.16	0.16	0.17	0.17	0.15	0.14	0.14	0.14	0.16	0.159
Asset Turnover	0.66	0.69	0.56	0.58	0.60	0.63	0.61	0.64	0.68	0.72	0.70	0.74	0.77	0.82	0.73	0.77	0.83	0.89	0.86	0.92	0.924
Equity Multiplier	4.44	4.44	3.38	3.38	3.38	3.38	4.16	4.16	4.16	4.16	4.00	4.00	4.00	4.00	2.92	2.92	2.92	2.92	2.30	2.30	2.302

Per Share

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
EPS (Diluted TTM)	$-0.45	$-0.42	$0.25	$0.64	$0.50	$0.24	$0.07	$0.01	$0.90	$1.63	$2.95	$3.17	$5.36	$5.69	$5.65	$5.43	$3.34	$3.48	$3.50	$4.31	$4.31
Book Value/Share	$9.05	$8.67	$7.97	$7.96	$8.02	$8.01	$6.80	$6.80	$6.79	$6.47	$10.49	$9.94	$9.93	$9.91	$16.36	$16.35	$17.15	$17.15	$21.44	$21.58	$18.61
Tangible Book/Share	$8.02	$7.69	$6.87	$6.87	$6.92	$6.91	$4.99	$4.98	$4.98	$4.74	$8.34	$7.90	$7.89	$7.87	$14.33	$14.32	$15.03	$15.02	$19.05	$19.18	$19.18
Revenue/Share	$14.93	$14.90	$15.74	$16.35	$16.99	$17.91	$18.64	$19.52	$20.89	$21.15	$24.29	$24.15	$25.37	$26.83	$27.96	$29.67	$33.40	$35.69	$38.32	$41.32	$41.45
FCF/Share	$-1.90	$-2.86	$-2.73	$-2.17	$-2.03	$-0.91	$-0.55	$-0.65	$-0.36	$-0.20	$1.00	$2.31	$2.83	$3.34	$3.93	$3.77	$5.50	$5.96	$5.34	$5.87	$5.89
OCF/Share	$0.40	$-0.63	$-0.98	$-0.67	$-0.57	$0.62	$1.70	$1.90	$2.17	$2.05	$2.09	$3.16	$3.73	$4.30	$5.68	$5.35	$7.17	$7.55	$8.06	$8.82	$8.85
Cash/Share	$14.21	$13.61	$11.34	$11.33	$11.41	$11.40	$9.64	$9.63	$9.62	$9.16	$10.08	$9.55	$9.54	$9.52	$12.87	$12.86	$13.50	$13.49	$10.13	$10.20	$6.86
EBITDA/Share	$1.24	$1.33	$1.95	$2.33	$2.14	$1.76	$1.52	$1.50	$2.47	$3.22	$4.63	$4.84	$5.17	$5.62	$5.72	$5.64	$5.77	$6.39	$6.89	$8.00	$8.00
Debt/Share	$16.14	$15.46	$18.43	$18.42	$18.55	$18.53	$20.46	$20.44	$20.43	$19.46	$20.74	$19.65	$19.63	$19.59	$19.20	$19.19	$20.13	$20.12	$14.87	$14.97	$14.97
Net Debt/Share	$1.93	$1.85	$7.09	$7.08	$7.14	$7.13	$10.83	$10.82	$10.81	$10.30	$10.66	$10.10	$10.09	$10.07	$6.33	$6.32	$6.63	$6.63	$4.74	$4.77	$4.77

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	7.242
Altman Z-Prime	snapshot only																				12.982
Piotroski F-Score	5	3	5	5	4	7	5	5	7	7	7	6	6	6	8	7	8	8	7	6	6
Beneish M-Score	-2.72	-2.50	-1.44	-1.45	-1.45	-1.58	-2.11	-2.22	-2.12	-2.13	-1.89	-1.91	-1.69	-1.73	-2.35	-2.31	-2.69	-2.76	-2.62	-2.57	-2.574
Ohlson O-Score	snapshot only																				-8.403
ROIC (Greenblatt)	snapshot only																				22.22%
Net-Net WC	snapshot only																				$3.04
EVA	snapshot only																				$194908318.50

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																				AA-
Credit Score	48.94	48.27	49.20	52.71	53.40	52.28	52.66	51.56	57.28	62.09	73.50	77.67	79.72	79.00	81.79	80.54	79.61	79.02	83.52	84.30	84.303
Credit Grade	snapshot only																				4
Credit Trend	snapshot only																				3.765
Implied Spread (bps)	snapshot only																				100.000
Industry Credit Rank	snapshot only																				77
Sector Credit Rank	snapshot only																				81

PODD 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