$135.13

+2.73 (+2.06%)

Weekly Expected Move ±6.0%

$123 $131 $140 $148 $157

NYSE · Technology · Hardware, Equipment & Parts · Alpha Radar Neutral · Power 56 · $2.4B mcap · 18M float · 1.25% daily turnover · Short 33% 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.

NO EDGE

36.6 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: -1.5% · 5Y Avg: 5.1%

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. ROG has No discernible competitive edge (36.6/100). The business operates without significant structural advantages. The primary source of advantage is Cost Advantage. Negative ROIC of -1.5% 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

Analyst Recommendations

Strong Buy: 0Buy: 7Hold: 5Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$—

Analysts0

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2024-10-01	B.Riley Financial	Craig Ellis	Initiated	$150	—	+36.8%	$109.65

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

B-

May 22, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. ROG receives an overall rating of B-. Strongest factors: DCF (4/5), D/E (4/5), P/B (4/5). Areas of concern: ROE (1/5), ROA (1/5), P/E (1/5).

Rating Change History

Date	From	To
2026-05-18	C+	B-
2026-05-12	B-	C+
2026-04-29	C	B-
2026-04-28	B-	C
2026-04-15	C+	B-
2026-04-13	B-	C+
2026-04-10	C+	B-
2026-04-09	B-	C+
2026-02-19	C+	B-
2026-02-18	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.

★ ★ ★ ★ ★ 46 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. ROG scores highest in Safety (100/100) and lowest in Profitability (16/100). 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

7.16

Safe Zone

Piotroski F-Score

5/9

✗ ✓ ✗ ✓ ✗ ✗ ✓ ✓ ✓

Beneish M-Score

-3.03

Unlikely Manipulator

Ohlson O-Score

-9.40

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AA+

Score: 94.3/100

Trend: Stable

Earnings Quality

—

OCF/NI: -1.70x

Accruals: -10.4%

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. ROG scores 7.16, 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. ROG 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. ROG's score of -3.03 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. ROG'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. ROG receives an estimated rating of AA+ (score: 94.3/100), with a stable 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

-44.48x

PEG

0.08x

P/S

2.97x

P/B

2.08x

P/FCF

19.71x

P/OCF

20.72x

EV/EBITDA

17.05x

EV/Revenue

2.24x

EV/EBIT

35.29x

EV/FCF

18.14x

Earnings Yield

-2.83%

FCF Yield

5.07%

Shareholder Yield

0.00%

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. ROG 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

1.736

NI / EBT

Interest Burden

-0.625

EBT / EBIT

EBIT Margin

0.063

EBIT / Rev

Asset Turnover

0.559

Rev / Assets

Equity Multiplier

1.189

Assets / Equity

ROE

-4.6%

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. ROG's ROE of -4.6% is driven by Asset Turnover (0.559), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.74 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

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

Assessment

Overvalued

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

$134.98

Median 1Y

$119.15

5th Pctile

$56.23

95th Pctile

$252.66

Ann. Volatility

46.6%

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
R. Colin Gouveia Former President and Chief Executive Officer	$492,386	$5,228,612	$7,415,991
Ali El-Haj Interim President and Chief Executive Officer	$558,888	$1,582,485	$2,504,583
Laura Russell Sr VP, Chief Financial Officer and Treasurer	$475,000	$1,210,821	$1,899,991
Lawrence E. Schmid Former Sr VP of Global Operations	$258,688	$812,309	$1,582,514
Michael R. Webb Sr VP, Chief Administrative Officer	$458,882	$801,656	$1,536,777
Jessica A. Morton Sr VP, General Counsel and Corporate Secretary	$438,600	$801,656	$1,396,981
Jeffrey Tsao President, Advanced Electronic Solutions	$431,692	$744,234	$1,288,172

CEO Pay Ratio

126:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $7,415,991

Avg Employee Cost (SGA/emp): $58,867

Employees: 3,000

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

3,000

-6.2% YoY

Revenue / Employee

$270,267

Rev: $810,800,000

Profit / Employee

$-20,600

NI: $-61,800,000

SGA / Employee

$58,867

Avg labor cost proxy

R&D / Employee

$9,367

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	8.4%	10.3%	10.1%	8.7%	7.7%	6.8%	10.2%	8.4%	8.4%	8.8%	4.7%	5.6%	4.8%	4.1%	2.1%	1.3%	-5.2%	-5.3%	-5.1%	-4.6%	-4.57%
ROA	6.5%	7.9%	7.6%	6.5%	5.8%	5.1%	7.2%	5.9%	6.0%	6.2%	3.6%	4.3%	3.7%	3.1%	1.7%	1.1%	-4.3%	-4.5%	-4.2%	-3.8%	-3.84%
ROIC	8.7%	10.7%	9.3%	8.3%	7.4%	6.6%	10.3%	8.8%	9.1%	9.4%	5.4%	6.1%	5.1%	4.4%	1.7%	0.9%	-4.7%	-4.6%	-2.8%	-1.5%	-1.54%
ROCE	12.6%	13.0%	8.8%	7.8%	6.8%	5.5%	4.5%	3.4%	3.6%	4.3%	4.9%	5.0%	4.1%	3.6%	3.6%	3.1%	2.8%	2.5%	3.1%	3.9%	3.95%
Gross Margin	38.2%	38.5%	33.9%	34.4%	34.3%	31.6%	31.7%	32.7%	34.5%	35.1%	32.9%	32.0%	34.1%	35.2%	32.1%	29.9%	31.6%	31.0%	31.5%	32.2%	32.22%
Operating Margin	15.2%	14.2%	4.5%	8.0%	9.3%	7.5%	36.9%	-0.1%	12.1%	11.9%	14.9%	5.5%	5.3%	6.9%	-6.6%	-0.2%	-33.3%	7.5%	7.4%	8.3%	8.33%
Net Margin	12.2%	10.5%	10.0%	6.7%	7.1%	6.0%	30.1%	-1.4%	7.8%	8.3%	11.3%	3.7%	3.8%	5.1%	-0.3%	-0.7%	-36.3%	4.1%	2.3%	2.2%	2.24%
EBITDA Margin	20.5%	19.5%	10.9%	14.8%	13.7%	12.0%	5.5%	10.1%	16.9%	17.4%	8.0%	10.8%	11.2%	16.5%	8.6%	9.6%	10.1%	15.3%	12.0%	15.0%	15.01%
FCF Margin	15.1%	11.2%	5.7%	-2.3%	-5.8%	-9.7%	1.3%	4.1%	7.1%	13.2%	8.2%	12.3%	13.1%	12.1%	8.6%	6.7%	6.4%	5.9%	12.6%	12.3%	12.32%
OCF Margin	20.1%	17.2%	13.3%	7.8%	4.8%	2.1%	13.3%	15.0%	16.8%	20.2%	14.5%	18.0%	19.1%	19.6%	15.3%	13.7%	12.8%	11.1%	12.6%	11.7%	11.72%
ROE 3Y Avg	snapshot only																				0.69%
ROE 5Y Avg	snapshot only																				3.73%
ROA 3Y Avg	snapshot only																				0.57%
ROIC 3Y Avg	snapshot only																				1.53%
ROIC Economic	snapshot only																				-1.31%
Cash ROA	snapshot only																				6.66%
Cash ROIC	snapshot only																				9.18%
CROIC	snapshot only																				9.65%
NOPAT Margin	snapshot only																				-1.96%
Pretax Margin	snapshot only																				-3.96%
R&D / Revenue	snapshot only																				3.41%
SGA / Revenue	snapshot only																				21.31%
SBC / Revenue	snapshot only																				-0.23%

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	46.10	35.12	47.62	55.20	60.16	63.43	19.26	31.50	31.34	24.39	43.61	32.67	38.58	42.20	72.41	73.92	-19.44	-22.13	-27.26	-35.33	-44.479
P/S Ratio	4.32	3.85	5.52	5.42	5.14	4.70	2.31	3.15	3.20	2.65	2.72	2.53	2.60	2.49	2.28	1.55	1.58	1.86	2.10	2.43	2.966
P/B Ratio	3.71	3.45	4.60	4.61	4.45	4.11	1.92	2.59	2.58	2.10	1.96	1.76	1.78	1.67	1.51	1.00	1.01	1.18	1.41	1.65	2.085
P/FCF	28.53	34.29	96.73	-238.40	-88.20	-48.56	177.23	75.93	45.12	20.00	33.20	20.61	19.96	20.59	26.62	22.97	24.61	31.37	16.65	19.71	19.709
P/OCF	21.46	22.35	41.41	69.65	107.09	228.84	17.35	20.97	19.07	13.13	18.80	14.07	13.60	12.72	14.87	11.29	12.41	16.82	16.65	20.72	20.723
EV/EBITDA	17.16	16.46	30.07	32.76	34.56	36.11	19.79	30.02	28.59	21.16	19.92	18.06	20.95	20.59	17.85	11.93	12.51	15.45	16.13	17.05	17.050
EV/Revenue	4.14	3.68	5.48	5.38	5.09	4.66	2.30	3.14	3.19	2.64	2.63	2.43	2.51	2.40	2.11	1.38	1.41	1.69	1.90	2.24	2.235
EV/EBIT	25.05	22.37	40.35	45.47	50.59	57.21	33.31	59.16	55.64	38.05	34.71	30.28	37.27	40.01	35.88	26.09	29.14	39.22	37.81	35.29	35.293
EV/FCF	27.34	32.76	95.94	-236.46	-87.46	-48.12	176.64	75.74	45.01	19.94	32.10	19.85	19.23	19.79	24.71	20.48	21.97	28.50	15.09	18.14	18.139
Earnings Yield	2.2%	2.8%	2.1%	1.8%	1.7%	1.6%	5.2%	3.2%	3.2%	4.1%	2.3%	3.1%	2.6%	2.4%	1.4%	1.4%	-5.1%	-4.5%	-3.7%	-2.8%	-2.83%
FCF Yield	3.5%	2.9%	1.0%	-0.4%	-1.1%	-2.1%	0.6%	1.3%	2.2%	5.0%	3.0%	4.9%	5.0%	4.9%	3.8%	4.4%	4.1%	3.2%	6.0%	5.1%	5.07%
PEG Ratio	snapshot only																				0.083
Price/Tangible Book	snapshot only																				2.490
EV/OCF	snapshot only																				19.072
EV/Gross Profit	snapshot only																				7.078
Shareholder Yield	snapshot only																				0.00%

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	4.25	4.25	3.56	3.56	3.56	3.56	4.63	4.63	4.63	4.63	4.53	4.53	4.53	4.53	4.00	4.00	4.00	4.00	3.97	3.97	3.965
Quick Ratio	3.33	3.33	2.75	2.75	2.75	2.75	3.35	3.35	3.35	3.35	3.21	3.21	3.21	3.21	2.85	2.85	2.85	2.85	2.97	2.97	2.974
Debt/Equity	0.03	0.03	0.17	0.17	0.17	0.17	0.19	0.19	0.19	0.19	0.04	0.04	0.04	0.04	0.02	0.02	0.02	0.02	0.03	0.03	0.033
Net Debt/Equity	-0.15	-0.15	-0.04	-0.04	-0.04	-0.04	-0.01	-0.01	-0.01	-0.01	-0.06	-0.06	-0.06	-0.06	-0.11	-0.11	-0.11	-0.11	-0.13	-0.13	-0.132
Debt/Assets	0.03	0.03	0.12	0.12	0.12	0.12	0.14	0.14	0.14	0.14	0.03	0.03	0.03	0.03	0.02	0.02	0.02	0.02	0.03	0.03	0.028
Debt/EBITDA	0.16	0.17	1.12	1.22	1.33	1.51	2.02	2.26	2.16	1.97	0.42	0.42	0.48	0.51	0.25	0.26	0.27	0.28	0.42	0.37	0.372
Net Debt/EBITDA	-0.74	-0.77	-0.25	-0.27	-0.29	-0.33	-0.07	-0.07	-0.07	-0.06	-0.68	-0.69	-0.79	-0.83	-1.38	-1.45	-1.50	-1.55	-1.66	-1.48	-1.476
Interest Coverage	28.06	73.41	49.92	37.56	23.55	11.98	7.04	4.29	4.00	4.92	6.37	8.58	10.63	14.87	23.29	25.12	22.71	21.44	31.08	64.38	64.375
Equity Multiplier	1.24	1.24	1.43	1.43	1.43	1.43	1.40	1.40	1.40	1.40	1.21	1.21	1.21	1.21	1.18	1.18	1.18	1.18	1.20	1.20	1.196
Cash Ratio	snapshot only																				1.562
Debt Service Coverage	snapshot only																				133.250
Cash to Debt	snapshot only																				4.962
FCF to Debt	snapshot only																				2.524
Defensive Interval	snapshot only																				474.6 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	0.69	0.72	0.65	0.67	0.68	0.68	0.60	0.60	0.58	0.57	0.57	0.56	0.54	0.53	0.55	0.54	0.53	0.53	0.55	0.56	0.559
Inventory Turnover	4.59	4.77	4.95	5.15	5.32	5.51	4.12	4.13	4.04	3.91	3.58	3.47	3.41	3.33	3.74	3.66	3.64	3.70	4.15	4.16	4.163
Receivables Turnover	5.74	5.97	5.76	5.87	5.98	6.03	5.70	5.68	5.55	5.45	5.35	5.18	5.08	4.97	5.59	5.43	5.36	5.34	6.04	6.12	6.117
Payables Turnover	15.66	16.25	11.60	12.06	12.46	12.91	10.66	10.68	10.45	10.11	11.18	10.83	10.64	10.40	11.24	11.00	10.96	11.11	12.18	12.23	12.229
DSO	64	61	63	62	61	60	64	64	66	67	68	71	72	73	65	67	68	68	60	60	59.7 days
DIO	79	77	74	71	69	66	89	88	90	93	102	105	107	110	98	100	100	99	88	88	87.7 days
DPO	23	22	31	30	29	28	34	34	35	36	33	34	34	35	32	33	33	33	30	30	29.8 days
Cash Conversion Cycle	120	115	106	103	100	98	118	119	121	124	137	142	145	148	130	134	135	134	118	118	117.5 days
Fixed Asset Turnover	snapshot only																				2.077
Operating Cycle	snapshot only																				147.3 days
Cash Velocity	snapshot only																				4.128
Capital Intensity	snapshot only																				1.758

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	8.8%	16.2%	16.2%	14.3%	10.5%	7.1%	4.1%	1.6%	-2.4%	-5.2%	-6.5%	-9.2%	-8.9%	-9.2%	-8.6%	-8.1%	-7.6%	-5.8%	-3.2%	0.7%	0.74%
Net Income	2.7%	15.6%	1.2%	37.6%	0.8%	-27.7%	7.9%	3.2%	16.7%	39.0%	-51.4%	-29.6%	-39.8%	-50.6%	-53.9%	-75.1%	-2.1%	-2.3%	-3.4%	-4.3%	-4.31%
EPS	2.6%	15.5%	1.1%	36.0%	0.0%	-28.2%	8.1%	5.4%	18.6%	41.4%	-51.1%	-30.0%	-39.5%	-50.3%	-53.7%	-74.9%	-2.1%	-2.4%	-3.4%	-4.3%	-4.33%
FCF	28.7%	-12.7%	-57.3%	-1.1%	-1.4%	-1.9%	-76.2%	2.8%	2.2%	2.3%	4.9%	1.7%	67.6%	-16.9%	-4.6%	-49.5%	-54.4%	-53.8%	42.5%	84.2%	84.19%
EBITDA	54.6%	38.6%	-5.9%	-22.8%	-32.4%	-38.3%	-33.4%	-35.3%	-26.1%	-8.2%	6.0%	17.2%	-2.2%	-15.2%	-18.0%	-21.1%	-12.9%	-11.2%	-3.7%	14.1%	14.13%
Op. Income	22.5%	1.0%	74.0%	14.7%	-13.9%	-43.0%	23.2%	24.4%	47.0%	90.3%	-40.9%	-21.7%	-37.3%	-50.5%	-70.8%	-86.7%	-1.8%	-2.0%	-2.5%	-2.6%	-2.57%
OCF Growth	snapshot only																				-13.91%
Asset Growth	snapshot only																				-3.46%
Equity Growth	snapshot only																				-4.47%
Debt Growth	snapshot only																				61.38%
Shares Change	snapshot only																				-0.54%

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	1.2%	1.8%	2.0%	1.7%	1.3%	1.8%	2.6%	4.1%	5.5%	5.7%	4.2%	1.8%	-0.6%	-2.6%	-3.8%	-5.3%	-6.4%	-6.7%	-6.1%	-5.6%	-5.60%
Revenue 5Y	6.8%	7.5%	7.3%	6.4%	5.4%	4.5%	3.4%	3.1%	2.3%	1.4%	0.7%	-0.6%	-1.6%	-1.9%	-1.6%	-1.2%	-0.2%	0.2%	0.0%	-0.5%	-0.48%
EPS 3Y	2.3%	12.2%	6.9%	0.8%	-5.6%	-10.8%	34.5%	44.4%	62.7%	1.6%	4.3%	0.1%	-10.5%	-20.4%	-37.4%	-43.0%	—	—	—	—	—
EPS 5Y	15.0%	17.5%	16.7%	8.4%	1.3%	-3.7%	7.5%	3.9%	4.9%	7.5%	-8.4%	-5.5%	-9.6%	-13.0%	-11.2%	-11.9%	—	—	—	—	—
Net Income 3Y	2.6%	12.6%	7.3%	1.3%	-5.1%	-10.3%	35.1%	44.2%	62.7%	1.6%	4.2%	-0.0%	-10.9%	-20.8%	-37.7%	-43.5%	—	—	—	—	—
Net Income 5Y	15.7%	18.4%	17.5%	9.1%	1.7%	-3.2%	7.7%	3.9%	4.9%	7.5%	-8.4%	-5.5%	-9.7%	-13.1%	-11.2%	-12.1%	—	—	—	—	—
EBITDA 3Y	9.2%	8.5%	1.3%	-3.0%	-7.7%	-11.1%	-11.4%	-11.2%	-8.3%	-7.8%	-12.8%	-16.4%	-21.3%	-21.7%	-16.7%	-15.8%	-14.3%	-11.6%	-5.7%	1.8%	1.80%
EBITDA 5Y	12.2%	11.5%	6.1%	1.8%	-2.1%	-6.1%	-8.9%	-9.9%	-8.2%	-6.3%	-6.0%	-7.1%	-10.7%	-11.4%	-9.6%	-8.3%	-8.0%	-10.0%	-12.1%	-12.0%	-12.03%
Gross Profit 3Y	2.7%	4.6%	4.0%	2.6%	1.3%	-0.0%	0.7%	2.3%	3.1%	3.7%	1.3%	-2.6%	-4.9%	-7.1%	-7.4%	-8.3%	-9.1%	-9.0%	-8.1%	-6.6%	-6.61%
Gross Profit 5Y	7.6%	8.4%	7.0%	5.1%	3.4%	1.1%	0.2%	0.0%	-0.2%	0.2%	-0.2%	-1.5%	-2.5%	-2.9%	-2.5%	-2.0%	-1.8%	-2.3%	-3.4%	-4.3%	-4.28%
Op. Income 3Y	-3.7%	6.6%	1.3%	-4.4%	-10.6%	-16.2%	9.3%	9.3%	15.7%	30.4%	8.2%	3.8%	-7.4%	-18.7%	-40.3%	-49.5%	—	—	—	—	—
Op. Income 5Y	5.4%	10.1%	6.9%	0.2%	-4.9%	-10.9%	2.3%	0.5%	2.4%	5.6%	-5.4%	-3.2%	-8.0%	-11.1%	-25.8%	-32.9%	—	—	—	—	—
FCF 3Y	30.6%	57.1%	39.3%	—	—	—	-51.3%	-27.0%	-13.3%	1.5%	-15.8%	-12.4%	-5.4%	-0.2%	10.1%	—	—	—	99.9%	35.8%	35.76%
FCF 5Y	10.0%	-0.3%	-11.6%	—	—	—	-35.3%	-15.6%	2.4%	35.9%	30.4%	34.5%	13.2%	0.5%	-8.3%	-11.9%	-13.1%	-16.7%	-4.1%	-8.9%	-8.95%
OCF 3Y	21.9%	29.5%	23.0%	-0.4%	-25.3%	-48.7%	-7.1%	-1.8%	2.2%	5.5%	-7.3%	-6.5%	-2.2%	1.6%	0.7%	14.3%	29.7%	63.6%	-7.9%	-13.1%	-13.05%
OCF 5Y	11.4%	5.1%	1.2%	-8.3%	-18.6%	-30.4%	-1.4%	3.1%	10.3%	20.9%	14.5%	16.0%	8.1%	2.1%	-4.7%	-6.3%	-7.4%	-11.2%	-9.3%	-13.2%	-13.16%
Assets 3Y	4.0%	4.0%	7.7%	7.7%	7.7%	7.7%	8.9%	8.9%	8.9%	8.9%	6.3%	6.3%	6.3%	6.3%	-2.5%	-2.5%	-2.5%	-2.5%	-4.6%	-4.6%	-4.59%
Assets 5Y	6.3%	6.3%	8.6%	8.6%	8.6%	8.6%	7.9%	7.9%	7.9%	7.9%	3.5%	3.5%	3.5%	3.5%	3.1%	3.1%	3.1%	3.1%	2.5%	2.5%	2.50%
Equity 3Y	10.0%	10.0%	9.7%	9.7%	9.7%	9.7%	7.9%	7.9%	7.9%	7.9%	7.2%	7.2%	7.2%	7.2%	3.8%	3.8%	3.8%	3.8%	0.7%	0.7%	0.66%
Book Value 3Y	9.7%	9.6%	9.3%	9.1%	9.2%	9.1%	7.4%	8.0%	7.9%	7.9%	7.3%	7.4%	7.7%	7.8%	4.3%	4.7%	4.9%	4.9%	1.4%	1.0%	1.03%
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	0.53	0.52	0.60	0.63	0.53	0.47	0.52	0.69	0.60	0.38	0.26	0.04	0.06	0.19	0.14	0.07	0.01	0.00	0.02	0.12	0.116
Earnings Stability	0.02	0.01	0.12	0.03	0.00	0.01	0.21	0.08	0.05	0.06	0.04	0.06	0.00	0.00	0.01	0.01	0.19	0.16	0.51	0.65	0.648
Margin Stability	0.96	0.96	0.96	0.95	0.95	0.93	0.94	0.93	0.94	0.94	0.95	0.94	0.94	0.94	0.95	0.96	0.96	0.95	0.94	0.92	0.922
Rev. Growth Consistency	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.500
Earn. Growth Consistency	0.50	0.50	1.00	1.00	1.00	0.00	1.00	1.00	1.00	0.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
FCF Positive Streak	1	1	1	0	0	0	1	0	0	0	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.50	0.50	0.50	0.85	1.00	0.89	0.97	0.99	0.93	0.84	0.50	0.88	0.84	0.50	0.50	0.50	0.20	0.20	0.20	0.20	0.200
Earnings Smoothness	0.00	0.00	0.26	0.68	0.99	0.68	0.92	0.97	0.85	0.67	0.31	0.65	0.50	0.32	0.26	0.00	—	—	—	—	—
ROE Trend	0.01	0.04	0.05	0.03	0.02	0.01	0.03	0.01	0.01	0.00	-0.05	-0.03	-0.03	-0.04	-0.05	-0.05	-0.12	-0.12	-0.08	-0.08	-0.080
Gross Margin Trend	0.03	0.03	0.02	-0.00	-0.01	-0.03	-0.04	-0.05	-0.04	-0.03	-0.01	-0.01	-0.00	0.00	-0.00	-0.00	-0.01	-0.02	-0.03	-0.02	-0.017
FCF Margin Trend	0.05	-0.02	-0.08	-0.18	-0.20	-0.23	-0.09	-0.04	0.02	0.12	0.05	0.11	0.12	0.10	0.04	-0.01	-0.04	-0.07	0.04	0.03	0.028
Sustainable Growth Rate	8.4%	10.3%	10.1%	8.6%	7.6%	6.6%	10.0%	8.4%	8.4%	8.8%	4.7%	5.6%	4.8%	4.1%	2.1%	1.3%	—	—	—	—	—
Internal Growth Rate	6.9%	8.6%	8.2%	6.9%	6.0%	5.2%	7.6%	6.3%	6.3%	6.6%	3.7%	4.5%	3.8%	3.3%	1.8%	1.1%	—	—	—	—	—

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	2.15	1.57	1.15	0.79	0.56	0.28	1.11	1.50	1.64	1.86	2.32	2.32	2.84	3.32	4.87	6.55	-1.57	-1.32	-1.64	-1.70	-1.705
FCF/OCF	0.75	0.65	0.43	-0.29	-1.21	-4.71	0.10	0.28	0.42	0.66	0.57	0.68	0.68	0.62	0.56	0.49	0.50	0.54	1.00	1.05	1.051
FCF/Net Income	snapshot only																				-1.792
OCF/EBITDA	snapshot only																				0.894
CapEx/Revenue	5.0%	6.0%	7.6%	10.1%	10.6%	11.7%	12.0%	10.9%	9.7%	6.9%	6.3%	5.7%	6.1%	7.5%	6.8%	7.0%	6.3%	5.1%	0.0%	0.6%	0.60%
CapEx/Depreciation	snapshot only																				0.089
Accruals Ratio	-0.07	-0.05	-0.01	0.01	0.03	0.04	-0.01	-0.03	-0.04	-0.05	-0.05	-0.06	-0.07	-0.07	-0.07	-0.06	-0.11	-0.10	-0.11	-0.10	-0.104
Sloan Accruals	snapshot only																				-0.035
Cash Flow Adequacy	snapshot only																				19.449

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%	0.1%	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	$0.08	$0.08	$0.08	$0.08	$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%	1.6%	1.8%	2.1%	1.3%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	—	—	—	—	—
FCF Payout Ratio	0.0%	0.0%	0.0%	—	—	—	11.9%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Payout Ratio	0.0%	0.0%	0.0%	1.6%	2.0%	2.4%	22.9%	28.8%	28.6%	27.4%	5.7%	1.5%	14.8%	17.1%	75.9%	1.2%	—	—	—	—	—
Div. Increase Streak	—	—	—	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	1.1%	0.9%	0.9%	1.1%	0.1%	0.0%	0.4%	0.4%	1.0%	1.6%	3.2%	3.4%	0.0%	0.0%	0.00%
Net Buyback Yield	-0.0%	-0.0%	-0.0%	-0.0%	-0.0%	-0.0%	1.1%	0.9%	0.9%	1.1%	0.1%	0.0%	0.3%	0.4%	1.0%	1.4%	3.1%	3.3%	0.0%	0.0%	0.00%
Total Shareholder Return	-0.0%	-0.0%	-0.0%	-0.0%	-0.0%	0.0%	1.1%	0.9%	0.9%	1.1%	0.1%	0.0%	0.3%	0.4%	1.0%	1.4%	3.1%	3.3%	0.0%	0.0%	0.00%

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)	0.74	0.73	0.86	0.89	0.92	0.98	0.83	0.83	0.82	0.80	0.74	0.74	0.74	0.76	0.76	0.80	1.08	1.17	1.37	1.74	1.736
Interest Burden (EBT/EBIT)	0.77	0.92	1.00	0.93	0.93	0.93	2.09	2.27	2.17	1.96	1.11	1.30	1.35	1.30	0.70	0.49	-1.56	-1.67	-1.12	-0.63	-0.625
EBIT Margin	0.17	0.16	0.14	0.12	0.10	0.08	0.07	0.05	0.06	0.07	0.08	0.08	0.07	0.06	0.06	0.05	0.05	0.04	0.05	0.06	0.063
Asset Turnover	0.69	0.72	0.65	0.67	0.68	0.68	0.60	0.60	0.58	0.57	0.57	0.56	0.54	0.53	0.55	0.54	0.53	0.53	0.55	0.56	0.559
Equity Multiplier	1.30	1.30	1.34	1.34	1.34	1.34	1.42	1.42	1.42	1.42	1.30	1.30	1.30	1.30	1.19	1.19	1.19	1.19	1.19	1.19	1.189

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)	$4.36	$5.31	$5.73	$4.92	$4.36	$3.81	$6.20	$5.19	$5.17	$5.39	$3.03	$3.63	$3.13	$2.68	$1.40	$0.91	$-3.52	$-3.64	$-3.36	$-3.04	$-3.04
Book Value/Share	$54.16	$54.08	$59.32	$58.89	$58.91	$58.89	$62.30	$63.02	$62.76	$62.75	$67.33	$67.33	$67.69	$67.69	$67.29	$67.65	$68.02	$68.02	$64.98	$64.98	$64.82
Tangible Book/Share	$33.56	$33.51	$30.34	$30.13	$30.14	$30.13	$36.47	$36.90	$36.74	$36.74	$41.46	$41.46	$41.68	$41.68	$42.13	$42.36	$42.59	$42.59	$43.10	$43.10	$43.10
Revenue/Share	$46.52	$48.38	$49.46	$50.10	$51.02	$51.47	$51.60	$51.96	$50.62	$49.64	$48.58	$46.95	$46.31	$45.30	$44.63	$43.63	$43.25	$43.15	$43.65	$44.20	$44.20
FCF/Share	$7.04	$5.44	$2.82	$-1.14	$-2.97	$-4.98	$0.67	$2.15	$3.59	$6.57	$3.98	$5.76	$6.04	$5.49	$3.82	$2.94	$2.78	$2.57	$5.50	$5.45	$5.45
OCF/Share	$9.35	$8.34	$6.59	$3.90	$2.45	$1.06	$6.88	$7.79	$8.49	$10.01	$7.03	$8.43	$8.87	$8.89	$6.83	$5.98	$5.52	$4.78	$5.50	$5.18	$5.18
Cash/Share	$10.18	$10.16	$12.31	$12.23	$12.23	$12.23	$12.53	$12.68	$12.63	$12.63	$7.04	$7.04	$7.08	$7.08	$8.59	$8.64	$8.68	$8.68	$10.71	$10.71	$10.64
EBITDA/Share	$11.22	$10.83	$9.01	$8.23	$7.52	$6.64	$6.01	$5.43	$5.65	$6.19	$6.41	$6.33	$5.55	$5.27	$5.28	$5.05	$4.89	$4.73	$5.15	$5.79	$5.79
Debt/Share	$1.83	$1.83	$10.09	$10.02	$10.03	$10.02	$12.14	$12.28	$12.23	$12.23	$2.67	$2.67	$2.69	$2.69	$1.32	$1.33	$1.34	$1.34	$2.16	$2.16	$2.16
Net Debt/Share	$-8.34	$-8.33	$-2.22	$-2.20	$-2.21	$-2.20	$-0.39	$-0.40	$-0.40	$-0.40	$-4.37	$-4.37	$-4.39	$-4.39	$-7.27	$-7.31	$-7.35	$-7.35	$-8.55	$-8.55	$-8.55

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	7.157
Altman Z-Prime	snapshot only																				13.363
Piotroski F-Score	6	6	6	5	3	3	8	8	8	8	5	3	4	5	4	4	3	3	3	5	5
Beneish M-Score	-2.72	-2.64	-2.23	-2.07	-2.04	-1.91	-2.46	-2.59	-2.59	-2.72	-2.75	-2.75	-2.87	-2.89	-3.01	-2.97	-3.18	-3.10	-3.01	-3.03	-3.030
Ohlson O-Score	snapshot only																				-9.398
ROIC (Greenblatt)	snapshot only																				6.73%
Net-Net WC	snapshot only																				$14.45
EVA	snapshot only																				$-119798000.00

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	94.42	94.81	93.77	86.69	86.14	82.68	83.23	77.60	78.43	79.13	84.45	87.36	91.43	91.40	94.41	94.21	94.55	94.10	94.41	94.26	94.256
Credit Grade	snapshot only																				2
Credit Trend	snapshot only																				0.043
Implied Spread (bps)	snapshot only																				65.000
Industry Credit Rank	snapshot only																				85
Sector Credit Rank	snapshot only																				87

ROG 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