Also trades as: SMOP.OL (OSL) · $vol 1M

$5.05

-0.35 (-6.48%)

OTC · Technology · Communication Equipment · Tech Score Neutral · Power 64 · $495.1M mcap · 39M float · 0.045% daily turnover · Short 83% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Financial Rating

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

Oct 01, 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. SMOPF receives an overall rating of B. Strongest factors: ROE (5/5), ROA (5/5). Areas of concern: D/E (2/5), P/E (1/5), P/B (1/5).

Rating Change History

Date	From	To
2026-10-01	B+	B
2026-09-09	None	ADDED
2026-09-09	EXISTED	None
2026-08-18	B	B+
2026-07-14	None	ADDED
2026-07-14	EXISTED	None
2026-07-01	A-	B+
2026-06-30	B+	A-
2026-06-30	A-	B+
2026-06-24	B+	A-

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.

★ ★ ★ ★ ★ 72 Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

100

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. SMOPF scores highest in Safety (100/100) and lowest in Value (19/100). An overall grade of A places SMOPF 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

10.18

Safe Zone

Piotroski F-Score

6/9

✓ ✓ ✓ ✓ ✗ ✗ ✓ ✗ ✓

Beneish M-Score

-1.25

Possible Manipulator

Ohlson O-Score

-6.48

Bankruptcy prob: 0.2%

Low Risk

Credit Rating

AA+

Score: 91.7/100

Trend: Deteriorating

Earnings Quality

75/100

OCF/NI: 1.52x

Accruals: -5.3%

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. SMOPF scores 10.18, 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. SMOPF 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. SMOPF's score of -1.25 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. 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. SMOPF's implied 0.2% 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. SMOPF receives an estimated rating of AA+ (score: 91.7/100), 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). SMOPF'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

70.91x

PEG

0.61x

P/S

5.40x

P/B

18.23x

P/FCF

65.99x

P/OCF

52.52x

EV/EBITDA

42.01x

EV/Revenue

5.33x

EV/EBIT

50.00x

EV/FCF

66.53x

Earnings Yield

1.26%

FCF Yield

1.52%

Shareholder Yield

2.40%

Graham Number

$0.63

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 70.9x earnings, SMOPF is priced for high growth expectations. Graham's intrinsic value formula yields $0.63 per share, 698% 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

0.762

NI / EBT

Interest Burden

0.817

EBT / EBIT

EBIT Margin

0.107

EBIT / Rev

Asset Turnover

1.547

Rev / Assets

Equity Multiplier

2.041

Assets / Equity

ROE

20.9%

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. SMOPF's ROE of 20.9% is driven by Asset Turnover (1.547), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

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

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

13.52%

Fair P/E

35.53x

Intrinsic Value

$2.22

Price/Value

2.24x

Margin of Safety

-124.12%

Premium

124.12%

Assessment

Neutral

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with SMOPF's realized 13.5% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. SMOPF trades at a 124% premium to its adjusted intrinsic value of $2.22, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 35.5x compares to the current market P/E of 70.9x.

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

Current Price

$5.05

Median 1Y

$7.52

5th Pctile

$0.30

95th Pctile

$190.99

Ann. Volatility

205.3%

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

All Ratios & Metrics

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

Profitability

Metric	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q4'25	Q1'26	Q2'26	Current
ROE	6.3%	14.2%	25.4%	28.1%	25.2%	19.7%	14.0%	11.2%	13.5%	9.5%	12.1%	19.0%	11.8%	20.9%	20.95%
ROA	3.9%	9.3%	15.1%	17.4%	15.6%	12.7%	8.4%	6.8%	8.1%	5.8%	6.8%	10.7%	6.7%	10.3%	10.27%
ROIC	8.8%	17.9%	23.2%	34.3%	28.0%	24.9%	15.0%	11.2%	10.8%	11.1%	14.2%	22.5%	22.0%	23.5%	23.53%
ROCE	9.9%	15.7%	25.9%	29.5%	23.2%	18.2%	13.3%	10.8%	13.9%	13.5%	19.4%	22.5%	18.1%	24.8%	24.82%
Gross Margin	39.8%	22.8%	23.6%	23.0%	19.1%	12.7%	47.3%	14.4%	20.3%	47.3%	48.6%	18.3%	16.1%	20.8%	20.76%
Operating Margin	17.3%	15.5%	16.0%	16.3%	11.1%	4.0%	3.6%	3.8%	10.9%	4.1%	9.8%	11.8%	7.9%	12.5%	12.53%
Net Margin	9.2%	17.6%	14.0%	8.6%	9.1%	8.9%	0.9%	4.1%	13.5%	0.4%	2.4%	12.1%	1.0%	9.6%	9.64%
EBITDA Margin	19.5%	18.8%	18.8%	15.1%	15.4%	6.4%	5.9%	10.1%	21.3%	6.3%	11.9%	15.3%	10.8%	12.5%	12.53%
FCF Margin	3.3%	18.1%	7.1%	13.7%	15.8%	10.0%	11.0%	10.5%	7.9%	8.4%	9.9%	11.1%	12.0%	8.0%	8.01%
OCF Margin	4.1%	19.7%	10.1%	16.4%	20.1%	14.7%	15.0%	15.6%	11.2%	11.4%	12.5%	12.6%	14.1%	10.1%	10.06%
ROE 3Y Avg	snapshot only														16.92%
ROA 3Y Avg	snapshot only														8.99%
ROIC 3Y Avg	snapshot only														14.65%
ROIC Economic	snapshot only														23.32%
Cash ROA	snapshot only														13.98%
Cash ROIC	snapshot only														29.16%
CROIC	snapshot only														23.21%
NOPAT Margin	snapshot only														8.12%
Pretax Margin	snapshot only														8.71%
R&D / Revenue	snapshot only														0.23%
SGA / Revenue	snapshot only														11.27%
SBC / Revenue	snapshot only														0.00%

Valuation

Metric	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	107.90	61.75	38.15	26.77	20.75	29.58	46.61	55.80	43.73	59.07	53.26	31.35	48.66	79.64	70.910
P/S Ratio	9.96	7.89	5.03	3.27	2.57	3.07	3.23	3.25	3.16	3.04	2.77	2.38	2.18	5.28	5.400
P/B Ratio	6.75	8.77	9.67	7.51	5.04	5.69	6.33	6.20	6.08	5.63	6.54	5.70	5.43	17.52	18.228
P/FCF	300.08	43.60	70.71	23.92	16.25	30.80	29.49	30.89	40.01	36.37	27.86	21.37	18.08	65.99	65.991
P/OCF	243.86	40.02	49.96	19.98	12.80	20.81	21.58	20.86	28.12	26.66	22.06	18.90	15.39	52.52	52.517
EV/EBITDA	50.42	39.88	26.43	17.53	14.44	20.23	29.08	32.25	26.33	25.47	21.56	16.37	17.94	42.01	42.014
EV/Revenue	9.85	7.67	5.04	3.19	2.47	2.91	3.18	3.12	3.05	2.89	2.73	2.29	2.08	5.33	5.327
EV/EBIT	57.03	46.03	30.60	20.72	17.60	25.39	39.33	46.13	35.25	34.07	27.62	20.48	23.53	50.00	50.002
EV/FCF	296.68	42.41	70.86	23.37	15.62	29.21	29.00	29.65	38.64	34.58	27.55	20.58	17.25	66.53	66.534
Earnings Yield	0.9%	1.6%	2.6%	3.7%	4.8%	3.4%	2.1%	1.8%	2.3%	1.7%	1.9%	3.2%	2.1%	1.3%	1.26%
FCF Yield	0.3%	2.3%	1.4%	4.2%	6.2%	3.2%	3.4%	3.2%	2.5%	2.7%	3.6%	4.7%	5.5%	1.5%	1.52%
PEG Ratio	snapshot only														0.608
Price/Tangible Book	snapshot only														19.664
EV/OCF	snapshot only														52.949
EV/Gross Profit	snapshot only														21.641
Acquirers Multiple	snapshot only														50.002
Shareholder Yield	snapshot only														2.40%
Graham Number	snapshot only														$0.63

Leverage & Solvency

Metric	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q4'25	Q1'26	Q2'26	Current
Current Ratio	3.27	3.74	3.08	3.35	3.13	3.32	3.03	2.86	2.85	2.58	2.27	2.35	2.61	1.92	1.917
Quick Ratio	1.94	2.24	1.89	2.19	2.07	2.24	1.86	1.81	1.99	1.72	1.34	1.42	1.60	1.12	1.124
Debt/Equity	0.13	0.12	0.13	0.11	0.11	0.08	0.08	0.07	0.07	0.05	0.04	0.03	0.01	0.22	0.221
Net Debt/Equity	-0.08	-0.24	0.02	-0.17	-0.20	-0.29	-0.11	-0.25	-0.21	-0.28	-0.07	-0.21	-0.25	0.14	0.144
Debt/Assets	0.08	0.08	0.08	0.07	0.07	0.05	0.05	0.04	0.04	0.03	0.02	0.02	0.01	0.09	0.092
Debt/EBITDA	0.97	0.54	0.36	0.27	0.34	0.30	0.38	0.39	0.32	0.22	0.14	0.10	0.05	0.52	0.525
Net Debt/EBITDA	-0.58	-1.12	0.06	-0.41	-0.58	-1.10	-0.50	-1.35	-0.93	-1.32	-0.24	-0.63	-0.87	0.34	0.342
Interest Coverage	4.41	6.97	9.82	10.82	33.84	21.98	13.60	11.06	15.48	18.92	7.59	10.08	9.28	7.79	7.794
Equity Multiplier	1.61	1.53	1.68	1.61	1.63	1.57	1.65	1.69	1.72	1.73	1.89	1.85	1.79	2.39	2.386
Cash Ratio	snapshot only														0.080
Debt Service Coverage	snapshot only														9.276
Cash to Debt	snapshot only														0.348
FCF to Debt	snapshot only														1.204
Defensive Interval	snapshot only														806.0 days

Efficiency & Turnover

Metric	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	0.42	0.73	1.14	1.43	1.26	1.23	1.21	1.17	1.12	1.12	1.32	1.41	1.50	1.55	1.547
Inventory Turnover	0.73	1.43	2.48	3.50	3.08	3.17	2.77	2.97	3.13	2.71	2.63	2.96	3.57	3.85	3.852
Receivables Turnover	1.17	2.83	2.77	4.05	3.57	4.24	3.03	3.52	2.98	3.35	3.37	4.34	4.07	4.13	4.132
Payables Turnover	1.94	4.24	8.03	13.52	8.87	9.84	10.76	10.87	8.79	7.02	7.70	10.05	10.30	7.14	7.144
DSO	311	129	132	90	102	86	120	104	123	109	108	84	90	88	88.3 days
DIO	500	256	147	104	118	115	132	123	117	134	139	123	102	95	94.8 days
DPO	188	86	45	27	41	37	34	34	42	52	47	36	35	51	51.1 days
Cash Conversion Cycle	623	298	234	167	179	164	218	193	198	192	200	171	157	132	132.0 days
Fixed Asset Turnover	snapshot only														9.151
Operating Cycle	snapshot only														183.1 days
Cash Velocity	snapshot only														43.251
Capital Intensity	snapshot only														0.720

Growth (YoY)

Metric	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q4'25	Q1'26	Q2'26	Current
Revenue	—	—	—	—	2.1%	75.9%	7.7%	-15.5%	-6.9%	-0.9%	17.1%	36.6%	45.0%	62.9%	62.89%
Net Income	—	—	—	—	3.2%	42.9%	-43.4%	-59.7%	-45.8%	-50.8%	-12.3%	78.0%	-10.1%	1.1%	1.10%
EPS	—	—	—	—	3.2%	42.3%	-43.7%	-60.0%	-46.5%	-51.0%	-12.5%	78.0%	-10.1%	1.1%	1.10%
FCF	—	—	—	—	13.9%	-3.1%	65.7%	-34.9%	-53.6%	-16.8%	6.1%	44.6%	1.2%	55.9%	55.94%
EBITDA	—	—	—	—	1.7%	31.6%	-38.3%	-55.1%	-37.0%	-21.8%	35.9%	97.7%	45.0%	81.9%	81.91%
Op. Income	—	—	—	—	1.7%	30.4%	-41.3%	-69.8%	-62.7%	-52.5%	-1.4%	1.2%	1.2%	2.0%	1.96%
OCF Growth	snapshot only														43.66%
Asset Growth	snapshot only														25.60%
Equity Growth	snapshot only														-9.09%
Debt Growth	snapshot only														3.42%
Shares Change	snapshot only														0.00%
Dividend Growth	snapshot only														1.60%

Growth (CAGR)

Metric	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q4'25	Q1'26	Q2'26	Current
Revenue 3Y	—	—	—	—	—	—	—	—	—	—	—	—	61.6%	41.6%	41.60%
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	26.2%	13.5%	13.52%
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	26.9%	13.8%	13.82%
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	35.7%	23.2%	23.23%
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	—	—	—	—	—	—	—	—	—	—	—	—	47.1%	28.9%	28.89%
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	29.2%	22.3%	22.35%
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	1.5%	7.9%	7.91%
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	1.4%	13.2%	13.17%
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	—	—	—	—	—	—	—	—	—	—	—	—	8.6%	14.0%	14.01%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	—	4.7%	-1.6%	-1.63%
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	—	4.1%	-1.9%	-1.90%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	7.0%	37.2%	37.19%

Growth Quality

Metric	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	—	—	—	—	—	—	—	—	0.67	0.73	0.95	0.25	0.83	0.88	0.880
Earnings Stability	—	—	—	—	—	—	—	—	0.16	0.17	0.85	0.22	0.01	0.06	0.060
Margin Stability	—	—	—	—	—	—	—	—	0.66	0.75	0.86	0.84	0.72	0.78	0.777
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.00	0.00	0.00	1.00	0.50	0.50	0.50	0.500
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.00	0.00	0.00	0.00	0.00	0.50	0.00	0.50	0.500
FCF Positive Streak	0	0	0	0	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	—	—	—	—	—	—	—	—	0.82	0.50	0.95	0.50	0.96	0.50	0.500
Earnings Smoothness	—	—	—	—	0.00	0.65	0.45	0.15	0.41	0.32	0.87	0.44	0.89	0.29	0.291
ROE Trend	—	—	—	—	—	—	—	—	-0.01	-0.07	-0.07	-0.01	-0.08	0.08	0.076
Gross Margin Trend	—	—	—	—	—	—	—	—	-0.07	0.06	0.06	0.07	0.07	-0.01	-0.013
FCF Margin Trend	—	—	—	—	—	—	—	—	-0.02	-0.06	0.01	-0.01	0.00	-0.01	-0.012
Sustainable Growth Rate	6.3%	14.2%	8.3%	11.9%	9.9%	5.1%	-2.9%	-4.9%	-1.9%	-5.1%	-9.2%	-0.5%	-6.8%	-19.0%	-19.02%
Internal Growth Rate	4.0%	10.2%	5.2%	8.0%	6.5%	3.4%	—	—	—	—	—	—	—	—	—

Cash Flow Quality

Metric	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	0.44	1.54	0.76	1.34	1.62	1.42	2.16	2.67	1.56	2.22	2.41	1.66	3.16	1.52	1.516
FCF/OCF	0.81	0.92	0.71	0.84	0.79	0.68	0.73	0.68	0.70	0.73	0.79	0.88	0.85	0.80	0.796
FCF/Net Income	snapshot only														1.207
OCF/EBITDA	snapshot only														0.793
CapEx/Revenue	0.8%	1.6%	3.0%	2.7%	4.3%	4.8%	4.0%	5.1%	3.4%	3.1%	2.6%	1.5%	2.1%	2.1%	2.05%
CapEx/Depreciation	snapshot only														1.014
Accruals Ratio	0.02	-0.05	0.04	-0.06	-0.10	-0.05	-0.10	-0.11	-0.04	-0.07	-0.10	-0.07	-0.14	-0.05	-0.053
Sloan Accruals	snapshot only														-0.074
Cash Flow Adequacy	snapshot only														0.684
Earnings Quality Score	snapshot only														0.750

Dividends & Buybacks

Metric	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	0.0%	0.0%	1.8%	2.2%	2.9%	2.5%	2.6%	2.6%	2.6%	2.6%	3.3%	3.3%	3.2%	2.4%	1.20%
Dividend/Share	$0.00	$0.00	$0.05	$0.05	$0.05	$0.05	$0.05	$0.05	$0.05	$0.05	$0.06	$0.06	$0.06	$0.12	$0.06
Payout Ratio	0.0%	0.0%	67.3%	57.6%	60.7%	74.3%	1.2%	1.4%	1.1%	1.5%	1.8%	1.0%	1.6%	1.9%	1.91%
FCF Payout Ratio	0.0%	0.0%	1.2%	51.4%	47.5%	77.4%	76.7%	79.7%	1.0%	94.7%	92.1%	69.9%	58.7%	1.6%	1.58%
Total Payout Ratio	0.0%	0.0%	67.3%	57.6%	60.7%	74.3%	1.2%	1.4%	1.1%	1.5%	1.8%	1.0%	1.6%	1.9%	1.91%
Div. Increase Streak	—	—	0	0	0	0	1	1	1	1	1	1	1	1	1
Chowder Number	—	—	—	—	—	—	0.04	0.03	0.04	0.04	0.31	0.30	0.28	1.63	1.627
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%	0.00%
Net Buyback Yield	0.0%	0.0%	0.0%	0.0%	-0.1%	-0.7%	-0.7%	-0.7%	-0.8%	-0.0%	-0.0%	-0.0%	0.0%	0.0%	0.00%
Total Shareholder Return	0.0%	0.0%	1.8%	2.2%	2.8%	1.8%	1.9%	1.9%	1.8%	2.6%	3.3%	3.3%	3.2%	2.4%	2.40%

DuPont Factors

Metric	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	0.69	0.74	0.75	0.76	0.78	0.78	0.77	0.75	0.75	0.74	0.74	0.77	0.75	0.76	0.762
Interest Burden (EBT/EBIT)	0.77	1.04	1.06	1.04	1.13	1.16	1.12	1.14	1.11	0.82	0.71	0.88	0.68	0.82	0.817
EBIT Margin	0.17	0.17	0.16	0.15	0.14	0.11	0.08	0.07	0.09	0.08	0.10	0.11	0.09	0.11	0.107
Asset Turnover	0.42	0.73	1.14	1.43	1.26	1.23	1.21	1.17	1.12	1.12	1.32	1.41	1.50	1.55	1.547
Equity Multiplier	1.61	1.53	1.68	1.61	1.62	1.55	1.66	1.65	1.67	1.65	1.77	1.78	1.76	2.04	2.041

Per Share

Metric	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$0.02	$0.04	$0.07	$0.08	$0.08	$0.06	$0.04	$0.03	$0.04	$0.03	$0.03	$0.06	$0.04	$0.06	$0.06
Book Value/Share	$0.29	$0.30	$0.26	$0.28	$0.31	$0.32	$0.28	$0.28	$0.29	$0.31	$0.27	$0.31	$0.32	$0.28	$0.28
Tangible Book/Share	$0.28	$0.29	$0.26	$0.27	$0.30	$0.30	$0.26	$0.27	$0.27	$0.29	$0.26	$0.28	$0.29	$0.25	$0.25
Revenue/Share	$0.19	$0.33	$0.51	$0.65	$0.61	$0.59	$0.54	$0.54	$0.56	$0.58	$0.64	$0.74	$0.81	$0.94	$0.96
FCF/Share	$0.01	$0.06	$0.04	$0.09	$0.10	$0.06	$0.06	$0.06	$0.04	$0.05	$0.06	$0.08	$0.10	$0.08	$0.07
OCF/Share	$0.01	$0.07	$0.05	$0.11	$0.12	$0.09	$0.08	$0.08	$0.06	$0.07	$0.08	$0.09	$0.11	$0.09	$0.10
Cash/Share	$0.06	$0.11	$0.03	$0.08	$0.10	$0.12	$0.05	$0.09	$0.08	$0.10	$0.03	$0.07	$0.09	$0.02	$0.02
EBITDA/Share	$0.04	$0.06	$0.10	$0.12	$0.10	$0.08	$0.06	$0.05	$0.06	$0.07	$0.08	$0.10	$0.09	$0.12	$0.12
Debt/Share	$0.04	$0.03	$0.04	$0.03	$0.04	$0.03	$0.02	$0.02	$0.02	$0.01	$0.01	$0.01	$0.00	$0.06	$0.06
Net Debt/Share	$-0.02	$-0.07	$0.01	$-0.05	$-0.06	$-0.09	$-0.03	$-0.07	$-0.06	$-0.09	$-0.02	$-0.06	$-0.08	$0.04	$0.04

Academic Models

Metric	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	10.176
Altman Z-Prime	snapshot only														17.322
Piotroski F-Score	3	4	3	4	6	6	6	4	5	5	6	8	6	6	6
Beneish M-Score	—	—	—	—	-2.09	-1.92	-3.64	-2.75	-2.53	-3.26	-2.44	-2.14	-2.61	-1.25	-1.245
Ohlson O-Score	snapshot only														-6.482
ROIC (Greenblatt)	snapshot only														28.37%
Net-Net WC	snapshot only														$0.13
EVA	snapshot only														$4313738.93

Credit

Metric	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only														AA+
Credit Score	83.65	90.25	92.75	95.25	97.75	97.75	95.25	95.25	96.50	96.50	92.75	95.25	92.75	91.75	91.750
Credit Grade	snapshot only														2
Credit Trend	snapshot only														-4.750
Implied Spread (bps)	snapshot only														65.000

SMOPF OTC

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

Sign in to InsiderStreet