$8.40

+0.31 (+3.83%)

Weekly Expected Move ±3.9%

$7 $7 $8 $8 $8

NYSE · Energy · Coal · Alpha Radar Buy · Power 67 · $712.8M mcap · 84M float · 2.30% daily turnover · Short 25% 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

46.0 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 2.2% · 5Y Avg: 5.7%

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. SXC shows a Weak competitive edge (46.0/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Cost Advantage. ROIC of 2.2% 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

Low

Avg Target

High

Based on 1 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 8Hold: 7Sell: 2Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$9.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-02-18	Industrial Alliance Securities	—	Initiated	$9	—	+29.7%	$6.94

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.

C+

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. SXC receives an overall rating of C+. Strongest factors: DCF (5/5), P/B (4/5). Areas of concern: ROE (1/5), ROA (1/5), D/E (1/5), P/E (1/5).

Rating Change History

Date	From	To
2026-02-18	A-	C+
2026-02-09	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.

★ ★ ★ ★ ★ 16 Grade D

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. SXC scores highest in Value (57/100) and lowest in Profitability (3/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

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

Altman Z-Score

1.58

Distress Zone

Piotroski F-Score

4/9

✗ ✓ ✗ ✓ ✓ ✗ ✓ ✗ ✗

Beneish M-Score

-1.68

Possible Manipulator

Ohlson O-Score

-5.88

Bankruptcy prob: 0.3%

Low Risk

Credit Rating

BB-

Score: 36.7/100

Trend: Deteriorating

Earnings Quality

—

OCF/NI: -2.37x

Accruals: -12.8%

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. SXC scores 1.58, 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. SXC scores 4/9, 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. SXC's score of -1.68 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. SXC's implied 0.3% 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. SXC receives an estimated rating of BB- (score: 36.7/100), with a deteriorating 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

-10.91x

PEG

0.09x

P/S

0.38x

P/B

1.24x

P/FCF

7.23x

P/OCF

3.57x

EV/EBITDA

5.91x

EV/Revenue

0.62x

EV/EBIT

45.26x

EV/FCF

14.97x

Earnings Yield

-11.83%

FCF Yield

13.84%

Shareholder Yield

7.39%

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. SXC 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

0.645

NI / EBT

Interest Burden

-4.004

EBT / EBIT

EBIT Margin

0.014

EBIT / Rev

Asset Turnover

1.074

Rev / Assets

Equity Multiplier

2.707

Assets / Equity

ROE

-10.3%

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. SXC's ROE of -10.3% is driven by Asset Turnover (1.074), 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

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

$8.40

Median 1Y

$7.52

5th Pctile

$3.15

95th Pctile

$17.93

Ann. Volatility

54.7%

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

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees

2,477

+185.4% YoY

Revenue / Employee

$741,744

Rev: $1,837,300,000

Profit / Employee

$-17,844

NI: $-44,200,000

SGA / Employee

$34,235

Avg labor cost proxy

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	0.0%	5.4%	9.0%	11.7%	17.2%	21.0%	18.6%	16.1%	16.6%	10.2%	9.6%	10.2%	10.4%	14.3%	14.8%	14.4%	11.4%	10.1%	-6.9%	-10.3%	-10.32%
ROA	0.0%	1.5%	2.7%	3.5%	5.2%	6.3%	6.2%	5.4%	5.5%	3.4%	3.5%	3.7%	3.8%	5.2%	5.8%	5.6%	4.4%	3.9%	-2.6%	-3.8%	-3.81%
ROIC	7.7%	8.2%	9.8%	10.8%	10.6%	12.6%	12.9%	11.6%	11.8%	7.8%	8.4%	8.7%	8.8%	11.6%	12.3%	12.1%	10.0%	10.9%	3.9%	2.2%	2.19%
ROCE	4.1%	6.1%	7.6%	8.4%	10.6%	11.1%	10.7%	9.6%	9.8%	8.5%	8.7%	8.9%	8.7%	9.9%	10.4%	10.1%	8.4%	6.1%	3.3%	1.6%	1.62%
Gross Margin	23.5%	24.3%	20.9%	23.1%	18.0%	20.0%	14.1%	17.6%	17.1%	16.2%	14.8%	17.6%	17.2%	17.3%	16.4%	16.9%	13.6%	8.6%	2.9%	7.6%	7.62%
Operating Margin	9.3%	11.3%	7.7%	11.1%	6.9%	9.2%	4.5%	6.5%	7.0%	5.7%	5.0%	7.1%	7.4%	9.6%	7.3%	6.9%	2.3%	4.3%	-0.4%	1.0%	0.97%
Net Margin	-2.4%	6.3%	3.5%	6.7%	3.6%	8.0%	2.3%	3.3%	3.8%	1.3%	2.7%	4.1%	4.6%	6.3%	4.9%	4.0%	0.4%	4.6%	-17.8%	-1.0%	-0.97%
EBITDA Margin	9.9%	20.2%	17.2%	19.1%	14.0%	16.1%	11.4%	13.7%	13.8%	12.5%	11.9%	13.9%	13.5%	15.4%	13.2%	13.5%	8.8%	10.4%	11.8%	10.8%	10.83%
FCF Margin	10.7%	10.4%	9.2%	6.5%	5.7%	3.7%	6.8%	6.5%	7.3%	8.6%	6.8%	6.1%	2.9%	4.6%	5.0%	6.5%	8.3%	2.5%	2.3%	4.2%	4.15%
OCF Margin	16.0%	15.6%	16.0%	12.4%	11.6%	9.3%	10.6%	10.7%	11.8%	13.7%	12.1%	11.1%	7.5%	8.3%	8.7%	9.8%	11.5%	6.2%	5.9%	8.4%	8.40%
ROE 3Y Avg	snapshot only																				4.21%
ROE 5Y Avg	snapshot only																				7.78%
ROA 3Y Avg	snapshot only																				1.86%
ROIC 3Y Avg	snapshot only																				4.31%
ROIC Economic	snapshot only																				2.10%
Cash ROA	snapshot only																				8.72%
Cash ROIC	snapshot only																				13.06%
CROIC	snapshot only																				6.46%
NOPAT Margin	snapshot only																				1.41%
Pretax Margin	snapshot only																				-5.50%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				4.71%
SBC / Revenue	snapshot only																				0.11%

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	—	16.92	10.66	11.20	5.88	4.16	6.30	7.61	6.56	13.89	14.32	14.31	12.35	8.03	8.99	8.05	9.65	10.54	-13.94	-8.46	-10.911
P/S Ratio	0.36	0.31	0.32	0.41	0.29	0.23	0.32	0.33	0.29	0.37	0.40	0.42	0.38	0.35	0.45	0.40	0.38	0.37	0.34	0.30	0.384
P/B Ratio	1.04	0.93	0.93	1.27	0.98	0.85	1.08	1.14	1.01	1.32	1.34	1.43	1.25	1.12	1.27	1.10	1.04	1.01	1.03	0.93	1.236
P/FCF	3.40	2.98	3.44	6.34	5.10	6.26	4.75	5.07	3.94	4.37	5.89	6.91	13.04	7.55	8.99	6.14	4.61	15.05	14.57	7.23	7.228
P/OCF	2.27	1.99	1.99	3.31	2.51	2.49	3.04	3.08	2.44	2.74	3.31	3.83	5.10	4.21	5.11	4.07	3.36	6.05	5.65	3.57	3.572
EV/EBITDA	5.83	4.85	4.17	4.61	3.58	3.25	3.63	3.96	3.65	4.58	4.39	4.57	4.35	3.89	4.34	4.06	4.32	4.71	5.92	5.91	5.912
EV/Revenue	0.84	0.76	0.70	0.77	0.62	0.53	0.55	0.55	0.50	0.59	0.57	0.60	0.56	0.53	0.61	0.57	0.55	0.54	0.66	0.62	0.622
EV/EBIT	18.69	12.02	9.27	9.87	6.83	6.15	7.00	8.10	7.38	9.95	9.40	9.61	8.97	7.32	7.74	7.21	8.35	11.25	23.65	45.26	45.257
EV/FCF	7.81	7.30	7.55	11.89	10.88	14.45	8.07	8.44	6.90	6.87	8.41	9.70	19.02	11.41	12.26	8.70	6.65	21.94	28.68	14.97	14.968
Earnings Yield	0.0%	5.9%	9.4%	8.9%	17.0%	24.0%	15.9%	13.1%	15.2%	7.2%	7.0%	7.0%	8.1%	12.4%	11.1%	12.4%	10.4%	9.5%	-7.2%	-11.8%	-11.83%
FCF Yield	29.4%	33.6%	29.1%	15.8%	19.6%	16.0%	21.0%	19.7%	25.4%	22.9%	17.0%	14.5%	7.7%	13.2%	11.1%	16.3%	21.7%	6.6%	6.9%	13.8%	13.84%
PEG Ratio	snapshot only																				0.087
Price/Tangible Book	snapshot only																				1.120
EV/OCF	snapshot only																				7.398
EV/Gross Profit	snapshot only																				7.740
Acquirers Multiple	snapshot only																				34.866
Shareholder Yield	snapshot only																				7.39%

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	1.45	1.45	1.49	1.49	1.49	1.49	1.67	1.67	1.67	1.67	1.86	1.86	1.86	1.86	2.31	2.31	2.31	2.31	2.11	2.11	2.109
Quick Ratio	0.65	0.65	0.80	0.80	0.80	0.80	0.89	0.89	0.89	0.89	1.05	1.05	1.05	1.05	1.43	1.43	1.43	1.43	1.11	1.11	1.108
Debt/Equity	1.45	1.45	1.24	1.24	1.24	1.24	0.91	0.91	0.91	0.91	0.80	0.80	0.80	0.80	0.74	0.74	0.74	0.74	1.15	1.15	1.148
Net Debt/Equity	1.35	1.35	1.11	1.11	1.11	1.11	0.76	0.76	0.76	0.76	0.57	0.57	0.57	0.57	0.46	0.46	0.46	0.46	1.00	1.00	0.999
Debt/Assets	0.42	0.42	0.38	0.38	0.38	0.38	0.32	0.32	0.32	0.32	0.30	0.30	0.30	0.30	0.30	0.30	0.30	0.30	0.38	0.38	0.383
Debt/EBITDA	3.54	3.09	2.53	2.40	2.12	2.05	1.80	1.90	1.88	2.01	1.84	1.83	1.91	1.84	1.86	1.92	2.12	2.37	3.35	3.51	3.512
Net Debt/EBITDA	3.29	2.87	2.27	2.15	1.90	1.84	1.49	1.58	1.56	1.67	1.32	1.31	1.37	1.31	1.16	1.20	1.32	1.48	2.91	3.06	3.057
Interest Coverage	1.11	1.85	2.58	3.17	4.78	4.96	4.80	4.38	4.64	4.25	4.58	4.84	5.00	5.92	6.49	6.62	5.60	3.61	1.78	0.79	0.787
Equity Multiplier	3.44	3.44	3.24	3.24	3.24	3.24	2.83	2.83	2.83	2.83	2.70	2.70	2.70	2.70	2.45	2.45	2.45	2.45	3.00	3.00	2.997
Cash Ratio	snapshot only																				0.404
Debt Service Coverage	snapshot only																				6.025
Cash to Debt	snapshot only																				0.129
FCF to Debt	snapshot only																				0.112
Defensive Interval	snapshot only																				705.8 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	0.79	0.83	0.90	0.95	1.04	1.13	1.21	1.24	1.26	1.26	1.24	1.25	1.21	1.19	1.16	1.13	1.11	1.11	1.06	1.07	1.074
Inventory Turnover	7.56	7.84	8.82	9.33	10.38	11.45	10.62	11.05	11.25	11.40	9.64	9.64	9.34	9.17	8.82	8.60	8.52	8.75	8.23	8.52	8.522
Receivables Turnover	25.26	26.48	23.50	24.79	27.01	29.44	21.63	22.15	22.51	22.55	21.37	21.38	20.72	20.40	20.93	20.37	19.97	19.94	17.66	17.84	17.841
Payables Turnover	8.39	8.71	9.72	10.28	11.44	12.62	11.25	11.70	11.92	12.08	10.41	10.41	10.09	9.90	9.86	9.61	9.52	9.77	10.62	11.00	10.997
DSO	14	14	16	15	14	12	17	16	16	16	17	17	18	18	17	18	18	18	21	20	20.5 days
DIO	48	47	41	39	35	32	34	33	32	32	38	38	39	40	41	42	43	42	44	43	42.8 days
DPO	44	42	38	36	32	29	32	31	31	30	35	35	36	37	37	38	38	37	34	33	33.2 days
Cash Conversion Cycle	19	18	19	18	17	15	19	18	18	18	20	20	21	21	22	22	23	23	31	30	30.1 days
Fixed Asset Turnover	snapshot only																				1.544
Operating Cycle	snapshot only																				63.3 days
Cash Velocity	snapshot only																				20.929
Capital Intensity	snapshot only																				0.964

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	-12.2%	-1.4%	9.2%	17.2%	25.2%	30.2%	35.5%	31.6%	22.7%	12.8%	4.6%	2.1%	-2.6%	-4.2%	-6.2%	-8.8%	-7.7%	-6.4%	-5.1%	-1.4%	-1.41%
Net Income	1.0%	2.5%	10.7%	2.7%	—	3.0%	1.3%	55.1%	8.1%	-45.4%	-42.9%	-30.1%	-30.7%	55.0%	66.8%	52.3%	18.1%	-24.3%	-1.5%	-1.7%	-1.71%
EPS	1.0%	2.5%	10.6%	2.7%	—	2.9%	1.3%	53.9%	7.7%	-45.6%	-43.0%	-30.4%	-31.0%	54.6%	65.8%	51.8%	17.7%	-24.7%	-1.5%	-1.7%	-1.71%
FCF	41.7%	42.5%	60.3%	-20.1%	-33.1%	-53.8%	-0.8%	31.7%	56.3%	1.6%	4.8%	-3.4%	-60.6%	-48.2%	-31.4%	-3.5%	1.6%	-50.2%	-55.9%	-37.0%	-36.96%
EBITDA	240.8%	-0.4%	16.5%	19.6%	51.7%	36.7%	21.6%	8.8%	-2.7%	-11.8%	-9.6%	-3.8%	-8.8%	1.3%	1.1%	-2.5%	-8.2%	-20.8%	-24.3%	-25.5%	-25.50%
Op. Income	1.6%	45.3%	1.0%	90.1%	71.5%	34.2%	8.6%	-9.9%	-8.3%	-23.2%	-18.6%	-6.5%	-10.5%	17.0%	21.4%	15.4%	-1.9%	-32.3%	-61.2%	-77.6%	-77.57%
OCF Growth	snapshot only																				-15.49%
Asset Growth	snapshot only																				7.30%
Equity Growth	snapshot only																				-12.19%
Debt Growth	snapshot only																				36.15%
Shares Change	snapshot only																				0.00%
Dividend Growth	snapshot only																				4.30%

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	-1.9%	-1.0%	0.1%	1.0%	3.0%	5.1%	7.2%	8.3%	10.5%	13.1%	15.7%	16.4%	14.4%	12.0%	10.0%	7.0%	3.3%	0.4%	-2.3%	-2.8%	-2.78%
Revenue 5Y	0.6%	2.3%	3.5%	4.7%	6.0%	7.0%	8.2%	8.0%	7.7%	7.4%	7.3%	6.7%	5.5%	4.6%	3.9%	3.4%	3.9%	5.4%	6.6%	7.2%	7.22%
EPS 3Y	—	-49.8%	8.9%	17.0%	36.8%	—	—	—	—	94.8%	1.5%	57.6%	—	48.7%	29.5%	17.6%	-4.4%	-14.1%	—	—	—
EPS 5Y	—	3.8%	18.4%	17.5%	—	70.7%	-8.7%	-12.3%	-15.2%	-23.1%	11.0%	11.4%	13.7%	—	—	—	—	53.8%	—	—	—
Net Income 3Y	—	-45.5%	18.3%	27.4%	48.5%	—	—	—	—	96.6%	1.5%	58.7%	—	49.6%	30.2%	18.2%	-4.0%	-13.8%	—	—	—
Net Income 5Y	—	9.4%	24.7%	23.7%	—	79.8%	-3.8%	-7.6%	-10.7%	-18.9%	17.0%	17.5%	19.7%	—	—	—	—	54.9%	—	—	—
EBITDA 3Y	-10.1%	-6.1%	-2.2%	-0.9%	4.4%	1.7%	5.7%	—	—	6.3%	8.6%	7.8%	10.4%	6.9%	3.6%	0.7%	-6.6%	-10.9%	-11.6%	-11.3%	-11.27%
EBITDA 5Y	-1.7%	0.3%	0.5%	1.8%	6.5%	6.4%	7.0%	5.0%	1.4%	-0.1%	0.6%	0.4%	0.2%	79.0%	2.1%	—	—	-0.7%	-0.4%	-1.9%	-1.89%
Gross Profit 3Y	-3.2%	-0.5%	1.1%	2.2%	3.1%	4.0%	4.4%	3.5%	4.2%	4.7%	5.9%	5.1%	2.8%	0.2%	-0.5%	-3.3%	-6.0%	-11.9%	-20.0%	-24.9%	-24.87%
Gross Profit 5Y	0.8%	2.0%	1.2%	1.9%	2.3%	2.7%	3.4%	2.2%	1.1%	0.0%	0.7%	0.5%	0.1%	-0.0%	0.6%	0.2%	-1.0%	-2.7%	-8.0%	-12.6%	-12.60%
Op. Income 3Y	-13.6%	-4.2%	6.0%	8.9%	13.4%	—	—	—	—	14.4%	21.5%	17.0%	12.1%	6.4%	2.4%	-1.0%	-7.0%	-15.3%	-27.4%	-37.7%	-37.69%
Op. Income 5Y	5.4%	9.8%	7.9%	6.8%	7.3%	7.3%	8.4%	4.1%	0.3%	-1.9%	1.1%	1.7%	3.7%	—	—	—	—	3.5%	-3.3%	-16.2%	-16.16%
FCF 3Y	20.1%	15.8%	16.3%	19.8%	53.9%	40.0%	22.9%	28.8%	14.0%	19.9%	18.6%	0.6%	-25.6%	-14.4%	-10.7%	7.1%	17.1%	-12.3%	-31.8%	-16.2%	-16.24%
FCF 5Y	6.9%	-1.2%	-2.8%	-8.7%	-0.1%	-9.5%	12.8%	6.0%	12.6%	13.4%	10.3%	16.9%	17.5%	30.0%	6.0%	14.8%	8.8%	-15.0%	-12.8%	-9.2%	-9.15%
OCF 3Y	6.0%	4.7%	7.9%	5.3%	12.7%	7.7%	4.7%	7.7%	7.4%	15.0%	16.4%	5.3%	-11.0%	-9.1%	-10.2%	-1.1%	2.8%	-12.6%	-19.5%	-10.3%	-10.34%
OCF 5Y	2.8%	-0.5%	1.2%	-2.7%	5.1%	-1.3%	7.1%	4.2%	6.1%	8.0%	6.0%	6.9%	2.1%	3.9%	-1.5%	1.3%	1.6%	-9.3%	-7.1%	-4.4%	-4.44%
Assets 3Y	-7.8%	-7.8%	-7.6%	-7.6%	-7.6%	-7.6%	-1.9%	-1.9%	-1.9%	-1.9%	1.0%	1.0%	1.0%	1.0%	1.1%	1.1%	1.1%	1.1%	2.7%	2.7%	2.65%
Assets 5Y	-6.5%	-6.5%	-5.3%	-5.3%	-5.3%	-5.3%	-4.3%	-4.3%	-4.3%	-4.3%	-4.1%	-4.1%	-4.1%	-4.1%	-1.0%	-1.0%	-1.0%	-1.0%	2.1%	2.1%	2.10%
Equity 3Y	3.2%	3.2%	2.5%	2.5%	2.5%	2.5%	6.0%	6.0%	6.0%	6.0%	9.4%	9.4%	9.4%	9.4%	10.9%	10.9%	10.9%	10.9%	0.7%	0.7%	0.66%
Book Value 3Y	-4.5%	-4.9%	-5.7%	-5.9%	-5.6%	4.5%	6.5%	5.6%	5.2%	5.0%	8.5%	8.6%	8.4%	8.8%	10.3%	10.3%	10.5%	10.5%	0.3%	0.4%	0.39%
Dividend 3Y	1.5%	-8.0%	-7.7%	-8.1%	-7.4%	5.1%	6.0%	7.7%	9.4%	8.8%	8.2%	8.5%	7.0%	6.7%	6.4%	5.6%	6.1%	4.4%	2.9%	1.1%	1.14%

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	0.15	0.25	0.24	0.29	0.44	0.48	0.43	0.45	0.55	0.64	0.64	0.62	0.61	0.61	0.54	0.51	0.55	0.55	0.44	0.40	0.401
Earnings Stability	0.08	0.02	0.05	0.04	0.01	0.01	0.00	0.00	0.00	0.02	0.34	0.33	0.35	0.68	0.69	0.65	0.58	0.40	0.01	0.08	0.084
Margin Stability	0.95	0.93	0.90	0.90	0.91	0.91	0.91	0.88	0.88	0.86	0.86	0.85	0.86	0.84	0.86	0.85	0.87	0.84	0.75	0.68	0.682
Rev. Growth Consistency	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	0.00	0.00	0.00	0.000
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.20	0.50	0.50	0.50	—	0.50	0.50	0.50	—	0.82	0.83	0.88	0.88	0.50	0.50	0.50	0.93	0.90	0.20	0.20	0.200
Earnings Smoothness	—	0.00	0.00	0.00	—	0.00	0.20	0.57	0.92	0.41	0.45	0.65	0.64	0.57	0.50	0.59	0.83	0.72	—	—	—
ROE Trend	0.13	0.21	0.24	0.26	0.32	0.17	0.12	0.08	0.07	-0.03	-0.04	-0.03	-0.06	-0.01	0.01	0.01	-0.02	-0.02	-0.19	-0.23	-0.229
Gross Margin Trend	0.02	0.03	0.02	0.02	-0.00	-0.02	-0.04	-0.05	-0.05	-0.06	-0.04	-0.04	-0.03	-0.02	-0.00	0.00	-0.01	-0.03	-0.07	-0.09	-0.087
FCF Margin Trend	0.07	0.06	0.04	-0.00	-0.03	-0.05	-0.01	-0.02	-0.01	0.02	-0.01	-0.00	-0.04	-0.01	-0.02	0.00	0.03	-0.04	-0.04	-0.02	-0.022
Sustainable Growth Rate	—	1.2%	4.8%	7.5%	13.0%	16.5%	14.2%	11.5%	11.6%	4.9%	4.5%	4.7%	4.7%	8.4%	9.0%	8.3%	5.0%	3.7%	—	—	—
Internal Growth Rate	—	0.3%	1.5%	2.3%	4.1%	5.2%	4.9%	4.0%	4.0%	1.6%	1.6%	1.7%	1.7%	3.1%	3.6%	3.3%	2.0%	1.5%	—	—	—

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	—	8.51	5.37	3.39	2.34	1.67	2.07	2.47	2.69	5.06	4.33	3.74	2.42	1.91	1.76	1.98	2.87	1.74	-2.47	-2.37	-2.367
FCF/OCF	0.67	0.67	0.58	0.52	0.49	0.40	0.64	0.61	0.62	0.63	0.56	0.55	0.39	0.56	0.57	0.66	0.73	0.40	0.39	0.49	0.494
FCF/Net Income	snapshot only																				-1.170
OCF/EBITDA	snapshot only																				0.799
CapEx/Revenue	5.3%	5.2%	6.8%	6.0%	5.9%	5.6%	3.8%	4.2%	4.5%	5.1%	5.3%	4.9%	4.6%	3.7%	3.8%	3.3%	3.1%	3.7%	3.6%	4.3%	4.25%
CapEx/Depreciation	snapshot only																				0.465
Accruals Ratio	-0.13	-0.11	-0.12	-0.08	-0.07	-0.04	-0.07	-0.08	-0.09	-0.14	-0.12	-0.10	-0.05	-0.05	-0.04	-0.05	-0.08	-0.03	-0.09	-0.13	-0.128
Sloan Accruals	snapshot only																				-0.113
Cash Flow Adequacy	snapshot only																				1.299

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	4.1%	4.6%	4.3%	3.2%	4.2%	5.2%	3.7%	3.8%	4.6%	3.8%	3.7%	3.8%	4.4%	5.2%	4.4%	5.3%	5.8%	6.0%	6.7%	7.4%	5.71%
Dividend/Share	$0.24	$0.24	$0.24	$0.24	$0.24	$0.26	$0.28	$0.30	$0.32	$0.34	$0.36	$0.39	$0.40	$0.42	$0.44	$0.46	$0.48	$0.48	$0.48	$0.48	$0.48
Payout Ratio	—	77.8%	46.3%	35.5%	24.4%	21.6%	23.4%	28.9%	30.3%	52.3%	53.4%	53.9%	54.9%	41.7%	39.2%	42.4%	56.1%	63.4%	—	—	—
FCF Payout Ratio	14.0%	13.7%	14.9%	20.1%	21.2%	32.4%	17.7%	19.3%	18.2%	16.4%	22.0%	26.0%	58.0%	39.2%	39.2%	32.3%	26.8%	90.6%	97.9%	53.4%	53.44%
Total Payout Ratio	—	77.8%	46.3%	35.5%	24.4%	21.6%	23.4%	28.9%	30.3%	52.3%	53.4%	53.9%	54.9%	41.7%	39.2%	42.4%	56.1%	63.4%	—	—	—
Div. Increase Streak	1	0	1	0	1	0	1	0	1	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	0.37	0.04	0.05	0.03	0.06	0.15	0.21	0.30	0.39	0.36	0.34	0.34	0.30	0.29	0.27	0.25	0.27	0.21	0.17	0.12	0.117
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%	0.0%	0.0%	0.0%	0.0%	0.00%
Net 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%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Shareholder Return	4.1%	4.6%	4.3%	3.2%	4.2%	5.2%	3.7%	3.8%	4.6%	3.8%	3.7%	3.8%	4.4%	5.2%	4.4%	5.3%	5.8%	6.0%	6.7%	7.4%	7.39%

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)	0.00	0.63	0.65	0.69	0.69	0.80	0.83	0.83	0.82	0.60	0.59	0.60	0.62	0.73	0.75	0.74	0.73	1.01	0.61	0.65	0.645
Interest Burden (EBT/EBIT)	0.10	0.46	0.61	0.69	0.79	0.80	0.79	0.77	0.78	0.76	0.78	0.79	0.80	0.83	0.85	0.85	0.82	0.72	-1.42	-4.00	-4.004
EBIT Margin	0.04	0.06	0.08	0.08	0.09	0.09	0.08	0.07	0.07	0.06	0.06	0.06	0.06	0.07	0.08	0.08	0.07	0.05	0.03	0.01	0.014
Asset Turnover	0.79	0.83	0.90	0.95	1.04	1.13	1.21	1.24	1.26	1.26	1.24	1.25	1.21	1.19	1.16	1.13	1.11	1.11	1.06	1.07	1.074
Equity Multiplier	3.51	3.51	3.34	3.34	3.34	3.34	3.02	3.02	3.02	3.02	2.76	2.76	2.76	2.76	2.57	2.57	2.57	2.57	2.71	2.71	2.707

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)	$0.00	$0.31	$0.52	$0.67	$0.98	$1.20	$1.19	$1.03	$1.06	$0.65	$0.68	$0.72	$0.73	$1.01	$1.12	$1.09	$0.86	$0.76	$-0.52	$-0.77	$-0.77
Book Value/Share	$5.65	$5.60	$5.93	$5.92	$5.89	$5.88	$6.91	$6.90	$6.90	$6.88	$7.23	$7.20	$7.20	$7.20	$7.96	$7.95	$7.95	$7.94	$6.98	$6.98	$7.13
Tangible Book/Share	$5.20	$5.15	$5.51	$5.50	$5.47	$5.47	$6.51	$6.51	$6.51	$6.49	$6.86	$6.84	$6.84	$6.84	$7.61	$7.61	$7.61	$7.60	$5.81	$5.81	$5.81
Revenue/Share	$16.10	$16.72	$17.33	$18.24	$19.78	$21.53	$23.26	$23.80	$24.18	$24.17	$24.27	$24.19	$23.45	$23.09	$22.64	$22.00	$21.57	$21.51	$21.46	$21.69	$21.69
FCF/Share	$1.72	$1.74	$1.60	$1.18	$1.13	$0.80	$1.57	$1.55	$1.76	$2.08	$1.64	$1.49	$0.69	$1.07	$1.12	$1.43	$1.80	$0.53	$0.49	$0.90	$0.90
OCF/Share	$2.58	$2.61	$2.77	$2.27	$2.30	$2.00	$2.46	$2.55	$2.85	$3.30	$2.93	$2.68	$1.77	$1.93	$1.97	$2.16	$2.47	$1.32	$1.27	$1.82	$1.82
Cash/Share	$0.58	$0.58	$0.76	$0.76	$0.75	$0.75	$1.06	$1.06	$1.06	$1.06	$1.65	$1.64	$1.64	$1.64	$2.22	$2.21	$2.21	$2.21	$1.04	$1.04	$1.22
EBITDA/Share	$2.31	$2.62	$2.90	$3.05	$3.44	$3.55	$3.49	$3.29	$3.33	$3.11	$3.15	$3.15	$3.03	$3.15	$3.17	$3.06	$2.77	$2.48	$2.39	$2.28	$2.28
Debt/Share	$8.19	$8.11	$7.34	$7.33	$7.29	$7.28	$6.28	$6.27	$6.27	$6.25	$5.80	$5.78	$5.78	$5.78	$5.89	$5.88	$5.88	$5.88	$8.01	$8.01	$8.01
Net Debt/Share	$7.61	$7.54	$6.58	$6.57	$6.54	$6.53	$5.21	$5.21	$5.21	$5.20	$4.15	$4.13	$4.13	$4.13	$3.67	$3.67	$3.67	$3.66	$6.97	$6.97	$6.97

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.576
Altman Z-Prime	snapshot only																				1.587
Piotroski F-Score	4	6	7	7	7	7	7	7	7	6	7	7	6	7	7	6	6	5	3	4	4
Beneish M-Score	-3.25	-3.14	-2.50	-2.44	-2.19	-2.13	-2.19	-2.40	-2.58	-2.70	-3.19	-3.07	-2.89	-2.78	-2.68	-2.62	-2.70	-2.22	0.55	-1.68	-1.675
Ohlson O-Score	snapshot only																				-5.876
ROIC (Greenblatt)	snapshot only																				1.76%
Net-Net WC	snapshot only																				$-8.16
EVA	snapshot only																				$-93261000.00

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																				BB-
Credit Score	38.31	39.62	41.81	43.53	43.73	43.24	55.10	55.76	56.66	57.40	58.79	60.02	61.71	62.56	64.62	66.52	65.88	59.25	42.29	36.67	36.673
Credit Grade	snapshot only																				13
Credit Trend	snapshot only																				-29.850
Implied Spread (bps)	snapshot only																				550.000
Industry Credit Rank	snapshot only																				27
Sector Credit Rank	snapshot only																				27

SXC 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

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet