$113.47

+2.72 (+2.46%)

Weekly Expected Move ±6.8%

$96 $103 $110 $118 $125

NASDAQ · Consumer Cyclical · Auto - Parts · Alpha Radar Neutral · Power 61 · $3.0B mcap · 26M float · 2.29% daily turnover · Short 68% 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

44.1 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 13.7% · 5Y Avg: 31.7%

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. VC shows a Weak competitive edge (44.1/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Efficient Scale. ROIC of 13.7% 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

$115

Low

$121

Avg Target

$135

High

Based on 5 analysts since Apr 23, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 16Hold: 7Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$120.80

Analysts5

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-04-27	Morgan Stanley	Andrew Percoco	$114	$115	+1	-0.0%	$115.03
2026-04-27	Wolfe Research	—	Initiated	$135	—	+18.7%	$113.69
2026-04-27	Barclays	—	$130	$115	-15	+1.2%	$113.69
2026-04-24	Robert W. Baird	—	$119	$121	+2	+10.6%	$109.40
2026-04-23	Goldman Sachs	—	$120	$118	-2	+7.9%	$109.40
2026-02-20	UBS	—	$130	$120	-10	+31.9%	$91.00
2026-02-20	Deutsche Bank	—	$127	$117	-10	+27.0%	$92.12
2026-02-20	RBC Capital	—	$138	$127	-11	+35.2%	$93.91
2026-02-20	Robert W. Baird	—	$126	$119	-7	+26.7%	$93.91
2026-01-15	Goldman Sachs	—	$150	$120	-30	+22.2%	$98.22
2026-01-14	Robert W. Baird	—	$141	$126	-15	+28.1%	$98.35
2026-01-14	UBS	—	$142	$130	-12	+30.5%	$99.64
2025-12-08	Morgan Stanley	—	$107	$114	+7	+13.0%	$100.88
2025-10-27	Barclays	—	$135	$130	-5	+19.6%	$108.66
2025-10-24	RBC Capital	—	$136	$138	+2	+25.5%	$109.93
2025-10-24	Robert W. Baird	—	$144	$141	-3	+28.5%	$109.75
2025-10-24	UBS	—	$145	$142	-3	+29.4%	$109.75
2025-10-23	Goldman Sachs	—	$147	$150	+3	+36.1%	$110.22
2025-10-10	RBC Capital	—	Initiated	$136	—	+22.8%	$110.74
2025-10-10	Barclays	—	$110	$135	+25	+20.6%	$111.97
2025-09-28	Goldman Sachs	—	$156	$147	-9	+19.3%	$123.24
2025-09-09	Guggenheim	—	$108	$143	+35	+12.7%	$126.86
2025-09-09	Wells Fargo	—	$122	$145	+23	+14.3%	$126.86
2025-09-03	Robert W. Baird	Luke Junk	Initiated	$144	—	+17.3%	$122.71
2025-03-05	Guggenheim	—	$161	$108	-53	+24.8%	$86.55
2025-03-03	Barclays	—	$145	$110	-35	+30.8%	$84.13
2024-09-20	Wells Fargo	Colin Langan	$103	$122	+19	+28.2%	$95.15
2024-07-25	CFRA	Garrett Nelson	Initiated	$130	—	+14.9%	$113.11
2024-04-10	Barclays	Brian Johnson	Initiated	$145	—	+27.1%	$114.07
2024-01-16	UBS	Joseph Spak	Initiated	$145	—	+23.8%	$117.08
2023-05-17	Guggenheim	Ali Faghri	Initiated	$161	—	+17.9%	$136.56
2023-01-13	Citigroup	—	$119	$145	+26	+1.9%	$142.29
2022-09-28	Citigroup	—	$128	$119	-9	+4.5%	$113.91
2022-09-23	Wells Fargo	—	$98	$103	+5	-8.1%	$112.11
2022-08-02	Morgan Stanley	—	$91	$107	+16	-15.1%	$126.05
2022-08-02	Citigroup	—	$108	$128	+20	+3.9%	$123.15
2022-07-23	Morgan Stanley	Adam Jonas	Initiated	$91	—	-22.3%	$117.09
2022-07-11	Wells Fargo	—	$88	$98	+10	-9.1%	$107.83
2022-04-29	Wells Fargo	—	Initiated	$88	—	-16.4%	$105.21
2022-04-26	Deutsche Bank	Emmanuel Rosner	$150	$127	-23	+38.5%	$91.72
2022-04-08	Citigroup	Itay Michaeli	Initiated	$108	—	+9.3%	$98.78
2022-03-06	Berenberg Bank	Michael Filatov	Initiated	$138	—	+41.4%	$97.58
2022-02-25	Goldman Sachs	Mark DeLaney	Initiated	$156	—	+25.2%	$124.60
2022-02-17	Deutsche Bank	Emmanuel Rosner	Initiated	$150	—	+24.6%	$120.37

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.

A-

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. VC receives an overall rating of A-. Strongest factors: DCF (4/5), ROE (4/5), ROA (4/5).

Rating Change History

Date	From	To
2026-05-04	A	A-
2026-04-24	B	A
2026-04-23	A-	B
2026-02-23	A+	A-
2026-02-19	A	A+
2026-01-26	A+	A
2026-01-20	A	A+
2026-01-14	A+	A
2026-01-12	A	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.

★ ★ ★ ★ ★ 48 Grade B

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. VC scores highest in Safety (90/100) and lowest in Growth (20/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

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

Altman Z-Score

3.75

Safe Zone

Piotroski F-Score

5/9

✓ ✓ ✗ ✓ ✓ ✓ ✗ ✗ ✗

Beneish M-Score

-2.55

Unlikely Manipulator

Ohlson O-Score

-7.79

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

Score: 87.7/100

Trend: Deteriorating

Earnings Quality

75/100

OCF/NI: 2.07x

Accruals: -5.7%

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. VC scores 3.75, 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. VC 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. VC's score of -2.55 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. VC'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. VC receives an estimated rating of AA (score: 87.7/100), 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). VC'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

18.41x

PEG

-0.43x

P/S

0.80x

P/B

1.98x

P/FCF

9.38x

P/OCF

7.29x

EV/EBITDA

5.46x

EV/Revenue

0.61x

EV/EBIT

7.47x

EV/FCF

8.52x

Earnings Yield

6.62%

FCF Yield

10.66%

Shareholder Yield

4.20%

Graham Number

$87.63

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 18.4x earnings, VC trades at a reasonable valuation. An earnings yield of 6.6% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $87.63 per share, 29% 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

0.572

NI / EBT

Interest Burden

0.951

EBT / EBIT

EBIT Margin

0.081

EBIT / Rev

Asset Turnover

1.213

Rev / Assets

Equity Multiplier

2.234

Assets / Equity

ROE

11.9%

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. VC's ROE of 11.9% is driven by Asset Turnover (1.213), indicating efficient use of assets to generate revenue. A tax burden ratio of 0.57 suggests the company retains less than 60% of pre-tax earnings after taxes.

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

8.36%

Fair P/E

25.22x

Intrinsic Value

$152.02

Price/Value

0.60x

Margin of Safety

40.07%

Premium

-40.07%

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 VC's realized 8.4% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $152.02, VC appears undervalued with a 40% margin of safety. The adjusted fair P/E of 25.2x compares to the current market P/E of 18.4x.

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

$113.47

Median 1Y

$110.40

5th Pctile

$50.97

95th Pctile

$240.16

Ann. Volatility

45.2%

Analyst Target

$120.80

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
Sachin S. Lawande Director, President and Chief Executive Officer	$1,150,001	$12,360,638	$16,779,811
Jerome J. Rouquet Senior Vice President and Chief Financial Officer	$590,700	$2,348,577	$3,816,778
Brett D. Pynnonen Senior Vice President and Chief Legal Officer	$496,901	$1,297,888	$2,448,703
Robert R. Vallance Senior Vice President, Product Lines, China and APAC Supplier Strategy	$442,899	$1,112,445	$2,131,475
Kristin E. Trecker Senior Vice President and Chief People Officer	$429,900	$1,100,118	$2,065,399

CEO Pay Ratio

872:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $16,779,811

Avg Employee Cost (SGA/emp): $19,238

Employees: 10,500

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

10,500

+5.0% YoY

Revenue / Employee

$358,857

Rev: $3,768,000,000

Profit / Employee

$19,143

NI: $201,000,000

SGA / Employee

$19,238

Avg labor cost proxy

R&D / Employee

$20,952

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	6.7%	6.5%	9.1%	10.4%	18.2%	26.8%	20.8%	22.8%	22.2%	25.9%	56.7%	57.7%	63.6%	60.5%	24.2%	26.2%	25.7%	27.3%	14.4%	11.9%	11.94%
ROA	1.3%	1.2%	1.8%	2.1%	3.6%	5.4%	5.3%	5.8%	5.6%	6.6%	18.8%	19.1%	21.1%	20.0%	9.8%	10.6%	10.4%	11.1%	6.4%	5.3%	5.35%
ROIC	13.2%	7.8%	9.6%	10.8%	17.5%	25.8%	21.2%	24.1%	25.8%	29.2%	56.8%	56.9%	58.7%	61.2%	29.9%	31.4%	30.6%	29.6%	15.6%	13.7%	13.66%
ROCE	5.9%	4.8%	6.6%	6.7%	9.4%	13.0%	13.2%	14.6%	15.1%	17.5%	14.9%	15.4%	18.8%	16.5%	15.5%	16.9%	16.8%	18.2%	14.2%	12.8%	12.82%
Gross Margin	5.6%	7.4%	13.7%	9.3%	8.7%	10.1%	10.7%	11.4%	10.6%	14.1%	13.1%	12.8%	14.5%	13.4%	14.3%	14.8%	14.6%	14.3%	12.9%	11.8%	11.84%
Operating Margin	-1.6%	0.8%	8.1%	3.9%	3.7%	5.6%	5.6%	6.0%	5.3%	9.0%	8.0%	7.2%	9.7%	8.2%	8.4%	9.7%	9.6%	8.5%	7.2%	6.2%	6.18%
Net Margin	-1.8%	0.8%	3.9%	2.7%	2.8%	4.3%	3.2%	3.5%	2.0%	6.5%	37.0%	4.5%	7.0%	4.0%	13.0%	7.0%	6.7%	6.2%	1.5%	3.2%	3.25%
EBITDA Margin	3.9%	6.2%	9.5%	7.6%	7.0%	8.6%	8.1%	8.7%	6.7%	11.8%	10.2%	9.2%	12.3%	8.2%	8.4%	9.7%	13.0%	12.0%	10.1%	9.2%	9.22%
FCF Margin	3.8%	-0.6%	-0.4%	-1.7%	-2.9%	0.1%	2.3%	2.3%	4.6%	5.6%	3.6%	5.5%	5.3%	4.7%	7.5%	7.6%	8.7%	11.3%	8.9%	7.1%	7.10%
OCF Margin	6.3%	2.1%	2.1%	0.9%	-0.5%	2.1%	4.4%	4.3%	7.0%	8.3%	6.8%	9.1%	8.9%	8.2%	11.0%	11.1%	12.2%	13.2%	10.9%	9.1%	9.13%
ROE 3Y Avg	snapshot only																				27.47%
ROE 5Y Avg	snapshot only																				22.33%
ROA 3Y Avg	snapshot only																				11.14%
ROIC 3Y Avg	snapshot only																				24.13%
ROIC Economic	snapshot only																				8.99%
Cash ROA	snapshot only																				10.22%
Cash ROIC	snapshot only																				25.88%
CROIC	snapshot only																				20.12%
NOPAT Margin	snapshot only																				4.82%
Pretax Margin	snapshot only																				7.71%
R&D / Revenue	snapshot only																				2.32%
SGA / Revenue	snapshot only																				5.52%
SBC / Revenue	snapshot only																				1.21%

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	116.18	95.26	76.60	65.61	35.69	24.86	30.13	32.93	31.07	25.42	7.21	6.63	5.44	5.10	8.99	7.15	8.80	10.79	13.11	15.11	18.413
P/S Ratio	1.17	0.96	1.13	1.08	0.95	0.86	0.99	1.15	1.02	0.97	0.89	0.84	0.75	0.67	0.64	0.55	0.67	0.89	0.70	0.67	0.800
P/B Ratio	8.71	6.89	6.09	5.98	5.67	5.83	5.54	6.63	6.08	5.80	3.38	3.16	2.85	2.55	2.00	1.73	2.08	2.71	1.68	1.61	1.976
P/FCF	30.63	-166.71	-261.71	-65.61	-33.26	1503.80	43.44	50.89	22.17	17.40	24.68	15.31	14.17	14.45	8.49	7.25	7.74	7.88	7.89	9.38	9.382
P/OCF	18.51	45.21	54.15	118.60	—	41.77	22.37	26.50	14.59	11.72	13.13	9.23	8.44	8.21	5.77	4.96	5.50	6.74	6.43	7.29	7.294
EV/EBITDA	17.42	14.89	16.01	15.65	12.65	10.75	12.52	13.99	12.52	10.88	9.26	8.60	6.69	6.57	6.12	5.14	6.29	7.73	5.68	5.46	5.459
EV/Revenue	1.18	0.97	1.15	1.10	0.96	0.88	0.98	1.14	1.00	0.96	0.87	0.82	0.73	0.66	0.59	0.50	0.62	0.83	0.64	0.61	0.605
EV/EBIT	39.49	38.49	35.02	34.02	22.87	17.06	19.75	21.43	19.05	15.61	12.81	11.58	8.56	8.67	7.53	5.86	7.23	8.86	7.07	7.47	7.468
EV/FCF	30.87	-168.40	-265.54	-66.59	-33.78	1526.80	42.94	50.40	21.93	17.21	24.19	14.98	13.84	14.06	7.81	6.58	7.15	7.42	7.20	8.52	8.523
Earnings Yield	0.9%	1.0%	1.3%	1.5%	2.8%	4.0%	3.3%	3.0%	3.2%	3.9%	13.9%	15.1%	18.4%	19.6%	11.1%	14.0%	11.4%	9.3%	7.6%	6.6%	6.62%
FCF Yield	3.3%	-0.6%	-0.4%	-1.5%	-3.0%	0.1%	2.3%	2.0%	4.5%	5.7%	4.1%	6.5%	7.1%	6.9%	11.8%	13.8%	12.9%	12.7%	12.7%	10.7%	10.66%
Price/Tangible Book	snapshot only																				1.875
EV/OCF	snapshot only																				6.626
EV/Gross Profit	snapshot only																				4.522
Acquirers Multiple	snapshot only																				7.694
Shareholder Yield	snapshot only																				4.20%
Graham Number	snapshot only																				$87.63

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	1.63	1.63	1.67	1.67	1.67	1.67	1.65	1.65	1.65	1.65	1.74	1.74	1.74	1.74	1.74	1.74	1.74	1.74	1.80	1.80	1.799
Quick Ratio	1.41	1.41	1.36	1.36	1.36	1.36	1.32	1.32	1.32	1.32	1.42	1.42	1.42	1.42	1.43	1.43	1.43	1.43	1.53	1.53	1.528
Debt/Equity	1.36	1.36	0.97	0.97	0.97	0.97	0.71	0.71	0.71	0.71	0.43	0.43	0.43	0.43	0.35	0.35	0.35	0.35	0.34	0.34	0.344
Net Debt/Equity	0.07	0.07	0.09	0.09	0.09	0.09	-0.06	-0.06	-0.06	-0.06	-0.07	-0.07	-0.07	-0.07	-0.16	-0.16	-0.16	-0.16	-0.15	-0.15	-0.147
Debt/Assets	0.23	0.23	0.22	0.22	0.22	0.22	0.19	0.19	0.19	0.19	0.16	0.16	0.16	0.16	0.15	0.15	0.15	0.15	0.16	0.16	0.159
Debt/EBITDA	2.70	2.91	2.50	2.49	2.12	1.75	1.62	1.50	1.47	1.34	1.20	1.19	1.03	1.14	1.15	1.14	1.13	1.05	1.28	1.29	1.286
Net Debt/EBITDA	0.14	0.15	0.23	0.23	0.20	0.16	-0.15	-0.14	-0.13	-0.12	-0.19	-0.19	-0.16	-0.18	-0.53	-0.53	-0.52	-0.49	-0.55	-0.55	-0.550
Interest Coverage	6.14	7.00	9.10	9.20	11.82	14.92	13.36	12.94	13.31	14.59	15.76	17.31	21.12	18.56	20.07	23.50	27.25	39.33	42.50	43.86	43.857
Equity Multiplier	5.87	5.87	4.33	4.33	4.33	4.33	3.63	3.63	3.63	3.63	2.63	2.63	2.63	2.63	2.33	2.33	2.33	2.33	2.16	2.16	2.159
Cash Ratio	snapshot only																				0.777
Debt Service Coverage	snapshot only																				60.000
Cash to Debt	snapshot only																				1.428
FCF to Debt	snapshot only																				0.498
Defensive Interval	snapshot only																				2417.0 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	1.27	1.22	1.23	1.26	1.37	1.54	1.60	1.67	1.73	1.72	1.53	1.51	1.53	1.51	1.38	1.38	1.37	1.35	1.21	1.21	1.213
Inventory Turnover	15.00	14.63	11.44	11.75	12.66	14.20	11.11	11.49	11.83	11.66	10.73	10.60	10.56	10.50	11.48	11.42	11.28	11.07	11.72	11.89	11.888
Receivables Turnover	5.62	5.39	5.29	5.43	5.88	6.64	6.15	6.40	6.62	6.60	5.91	5.86	5.91	5.86	6.22	6.22	6.14	6.04	6.33	6.36	6.361
Payables Turnover	5.04	4.92	4.87	5.00	5.39	6.04	5.75	5.94	6.12	6.03	5.74	5.67	5.65	5.61	6.32	6.28	6.21	6.09	6.19	6.28	6.279
DSO	65	68	69	67	62	55	59	57	55	55	62	62	62	62	59	59	59	60	58	57	57.4 days
DIO	24	25	32	31	29	26	33	32	31	31	34	34	35	35	32	32	32	33	31	31	30.7 days
DPO	72	74	75	73	68	60	64	61	60	60	64	64	65	65	58	58	59	60	59	58	58.1 days
Cash Conversion Cycle	17	18	26	25	23	20	29	27	26	26	32	32	32	32	33	33	33	33	30	30	30.0 days
Fixed Asset Turnover	snapshot only																				5.828
Operating Cycle	snapshot only																				88.1 days
Cash Velocity	snapshot only																				4.913
Capital Intensity	snapshot only																				0.894

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	16.1%	10.7%	8.8%	7.3%	6.7%	25.4%	35.4%	37.3%	31.0%	15.8%	5.3%	0.4%	-2.2%	-2.8%	-2.2%	-1.4%	-3.3%	-4.0%	-2.5%	-2.0%	-2.04%
Net Income	1.9%	1.7%	1.7%	10.4%	1.8%	3.3%	2.0%	1.9%	61.0%	27.3%	2.9%	2.6%	3.1%	2.4%	-43.6%	-39.9%	-46.6%	-40.3%	-26.6%	-43.8%	-43.77%
EPS	1.9%	1.7%	1.7%	10.4%	1.8%	3.3%	2.0%	1.9%	59.3%	27.3%	3.0%	2.7%	3.2%	2.4%	-43.0%	-38.8%	-46.0%	-40.3%	-26.1%	-44.2%	-44.18%
FCF	5.1%	-1.3%	-1.2%	-1.6%	-1.8%	1.1%	8.2%	2.9%	3.1%	111.5%	65.1%	1.4%	13.0%	-18.7%	1.0%	36.9%	58.4%	1.3%	15.2%	-8.2%	-8.19%
EBITDA	56.0%	53.4%	1.0%	24.2%	20.5%	56.9%	48.2%	58.5%	37.9%	25.4%	25.8%	17.7%	33.3%	10.1%	-0.3%	0.5%	-13.0%	3.6%	14.3%	12.0%	12.00%
Op. Income	1.5%	-10.6%	67.3%	12.3%	22.2%	2.1%	1.1%	1.3%	72.0%	41.8%	55.6%	40.3%	47.6%	24.1%	15.7%	20.4%	2.4%	5.2%	1.9%	-14.4%	-14.37%
OCF Growth	snapshot only																				-19.16%
Asset Growth	snapshot only																				18.31%
Equity Growth	snapshot only																				27.58%
Debt Growth	snapshot only																				26.76%
Shares Change	snapshot only																				0.73%

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	-2.7%	-3.1%	-2.4%	-0.7%	2.3%	5.9%	8.4%	11.1%	17.5%	17.2%	15.8%	13.9%	11.0%	12.2%	11.7%	10.8%	7.4%	2.6%	0.1%	-1.0%	-1.01%
Revenue 5Y	-2.0%	-2.5%	-2.6%	-2.1%	-0.6%	1.9%	3.6%	4.4%	5.2%	5.7%	5.8%	6.2%	6.5%	6.0%	5.6%	6.3%	9.0%	8.5%	8.1%	7.4%	7.40%
EPS 3Y	-43.1%	-41.6%	-36.6%	-25.4%	-1.4%	15.2%	20.3%	84.6%	—	—	—	—	1.7%	1.7%	89.5%	86.9%	54.0%	37.7%	18.9%	8.4%	8.36%
EPS 5Y	-12.9%	-18.4%	-8.4%	-14.4%	-7.7%	-2.5%	-4.9%	-3.9%	-3.9%	1.8%	24.9%	34.7%	45.3%	46.2%	31.7%	70.4%	—	—	—	—	—
Net Income 3Y	-44.3%	-42.3%	-37.0%	-25.4%	-1.2%	15.8%	21.0%	86.4%	—	—	—	—	1.7%	1.6%	88.4%	84.9%	52.5%	36.7%	17.5%	7.1%	7.08%
Net Income 5Y	-16.4%	-21.5%	-11.4%	-17.0%	-9.9%	-4.6%	-6.8%	-5.2%	-4.7%	1.1%	24.3%	34.3%	45.0%	46.0%	31.4%	69.9%	—	—	—	—	—
EBITDA 3Y	-15.3%	-15.5%	-13.4%	-6.5%	3.3%	9.9%	10.4%	21.2%	37.4%	44.5%	55.9%	32.3%	30.4%	29.4%	23.0%	23.3%	17.0%	12.7%	12.8%	9.8%	9.83%
EBITDA 5Y	-7.6%	-8.3%	-6.6%	-7.4%	-5.0%	-2.8%	-2.2%	-0.8%	0.2%	3.5%	3.9%	8.8%	15.2%	12.9%	11.1%	16.1%	24.6%	28.0%	34.0%	21.1%	21.14%
Gross Profit 3Y	-15.5%	-18.9%	-13.9%	-8.7%	-1.0%	4.6%	4.3%	8.9%	20.8%	21.9%	25.7%	23.2%	22.3%	29.4%	26.6%	27.6%	21.3%	14.5%	13.1%	8.0%	8.04%
Gross Profit 5Y	-8.1%	-11.6%	-10.8%	-10.9%	-8.4%	-5.7%	-5.8%	-4.1%	-2.4%	0.7%	3.5%	7.3%	11.4%	10.8%	10.4%	12.1%	17.3%	15.9%	16.8%	13.9%	13.86%
Op. Income 3Y	-24.8%	-36.8%	-24.2%	-13.8%	7.9%	24.7%	20.5%	30.4%	72.8%	58.1%	75.3%	52.8%	45.8%	76.4%	55.0%	56.4%	37.5%	22.8%	22.4%	13.1%	13.10%
Op. Income 5Y	-13.0%	-23.4%	-18.6%	-18.7%	-12.5%	-7.2%	-7.9%	-4.7%	-2.2%	2.2%	7.0%	15.3%	26.1%	27.8%	25.8%	30.2%	50.8%	38.9%	44.7%	29.8%	29.76%
FCF 3Y	-6.8%	—	—	—	—	-70.1%	28.0%	17.0%	—	69.7%	30.4%	41.2%	23.9%	—	—	—	—	5.0%	57.2%	45.1%	45.13%
FCF 5Y	19.0%	—	—	—	—	-56.3%	-6.1%	-14.9%	6.3%	27.4%	13.0%	98.2%	83.7%	19.5%	47.9%	39.7%	—	55.9%	39.2%	28.8%	28.76%
OCF 3Y	-10.9%	-32.6%	-34.2%	-41.1%	—	-30.6%	-3.0%	-6.1%	37.1%	27.3%	16.7%	32.1%	24.5%	76.1%	94.5%	1.5%	—	90.1%	34.9%	27.0%	26.98%
OCF 5Y	4.2%	-10.4%	-13.5%	-31.1%	—	-19.5%	-5.1%	-11.3%	1.8%	11.6%	5.5%	22.8%	20.4%	8.4%	18.5%	16.0%	33.7%	25.0%	19.5%	17.6%	17.57%
Assets 3Y	-0.5%	-0.5%	3.6%	3.6%	3.6%	3.6%	2.6%	2.6%	2.6%	2.6%	6.3%	6.3%	6.3%	6.3%	8.6%	8.6%	8.6%	8.6%	11.4%	11.4%	11.39%
Assets 5Y	-13.5%	-13.5%	-1.2%	-1.2%	-1.2%	-1.2%	1.2%	1.2%	1.2%	1.2%	6.3%	6.3%	6.3%	6.3%	4.7%	4.7%	4.7%	4.7%	8.3%	8.3%	8.32%
Equity 3Y	-15.3%	-15.3%	3.5%	3.5%	3.5%	3.5%	12.0%	12.0%	12.0%	12.0%	38.9%	38.9%	38.9%	38.9%	33.5%	33.5%	33.5%	33.5%	32.4%	32.4%	32.44%
Book Value 3Y	-13.4%	-14.2%	4.1%	3.5%	3.3%	3.0%	11.4%	11.0%	10.9%	11.4%	38.9%	39.6%	39.1%	39.8%	34.3%	35.0%	34.8%	34.5%	34.0%	34.0%	34.01%
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	0.51	0.65	0.70	0.69	0.05	0.01	0.07	0.14	0.30	0.43	0.50	0.58	0.72	0.73	0.69	0.71	0.77	0.71	0.64	0.58	0.581
Earnings Stability	0.35	0.51	0.36	0.60	0.36	0.20	0.21	0.11	0.01	0.03	0.29	0.45	0.54	0.61	0.56	0.66	0.65	0.73	0.43	0.33	0.334
Margin Stability	0.79	0.78	0.79	0.81	0.81	0.78	0.76	0.77	0.78	0.79	0.82	0.87	0.87	0.84	0.84	0.83	0.82	0.85	0.82	0.84	0.845
Rev. Growth Consistency	0.50	0.50	0.50	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	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.20	0.20	0.20	0.20	0.50	0.50	0.50	0.50	0.50	0.89	0.50	0.50	0.50	0.50	0.83	0.84	0.81	0.84	0.89	0.82	0.825
Earnings Smoothness	—	—	—	—	0.05	0.00	0.00	0.03	0.53	0.76	0.00	0.00	0.00	0.00	0.44	0.50	0.39	0.49	0.69	0.44	0.440
ROE Trend	0.02	0.03	0.08	0.08	0.15	0.24	0.22	0.16	0.08	0.07	0.34	0.33	0.35	0.27	-0.10	-0.10	-0.12	-0.11	-0.22	-0.25	-0.252
Gross Margin Trend	-0.00	-0.02	-0.01	-0.01	-0.00	0.01	0.00	0.01	0.01	0.02	0.03	0.03	0.03	0.02	0.03	0.03	0.02	0.02	0.01	-0.00	-0.001
FCF Margin Trend	0.04	-0.03	-0.02	-0.04	-0.04	-0.01	0.01	0.02	0.04	0.06	0.03	0.05	0.04	0.02	0.05	0.04	0.04	0.06	0.03	0.01	0.006
Sustainable Growth Rate	6.7%	6.5%	9.1%	10.4%	18.2%	26.8%	20.8%	22.8%	22.2%	25.9%	56.7%	57.7%	63.6%	60.5%	24.2%	26.2%	25.7%	26.6%	13.3%	10.2%	10.15%
Internal Growth Rate	1.3%	1.2%	1.9%	2.1%	3.8%	5.7%	5.6%	6.2%	6.0%	7.0%	23.1%	23.6%	26.7%	25.0%	10.9%	11.9%	11.6%	12.1%	6.3%	4.8%	4.76%

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	6.28	2.11	1.41	0.55	-0.18	0.60	1.35	1.24	2.13	2.17	0.55	0.72	0.64	0.62	1.56	1.44	1.60	1.60	2.04	2.07	2.072
FCF/OCF	0.60	-0.27	-0.21	-1.81	5.87	0.03	0.51	0.52	0.66	0.67	0.53	0.60	0.60	0.57	0.68	0.68	0.71	0.85	0.81	0.78	0.777
FCF/Net Income	snapshot only																				1.611
OCF/EBITDA	snapshot only																				0.824
CapEx/Revenue	2.5%	2.7%	2.5%	2.6%	2.4%	2.0%	2.2%	2.1%	2.4%	2.7%	3.2%	3.6%	3.6%	3.5%	3.5%	3.5%	3.5%	1.9%	2.0%	2.0%	2.03%
CapEx/Depreciation	snapshot only																				0.681
Accruals Ratio	-0.07	-0.01	-0.01	0.01	0.04	0.02	-0.02	-0.01	-0.06	-0.08	0.08	0.05	0.07	0.08	-0.05	-0.05	-0.06	-0.07	-0.07	-0.06	-0.057
Sloan Accruals	snapshot only																				0.000
Cash Flow Adequacy	snapshot only																				3.392
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%	0.2%	0.6%	1.0%	0.82%
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	$0.29	$0.54	$0.90	$0.93
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%	2.6%	7.5%	15.0%	14.97%
FCF 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%	1.9%	4.5%	9.3%	9.29%
Total Payout Ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	22.7%	49.4%	21.8%	25.5%	17.6%	9.7%	23.0%	16.8%	17.5%	19.1%	36.3%	63.5%	63.47%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0	0	0	0
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.7%	1.9%	3.0%	3.8%	3.2%	1.9%	2.6%	2.4%	2.0%	1.5%	2.2%	3.2%	3.21%
Net Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.7%	1.9%	3.0%	3.8%	3.2%	1.9%	2.6%	2.4%	2.0%	1.5%	2.2%	3.1%	3.05%
Total Shareholder Return	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.7%	1.9%	3.0%	3.8%	3.2%	1.9%	2.6%	2.4%	2.0%	1.8%	2.8%	4.0%	4.04%

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)	0.39	0.44	0.51	0.58	0.69	0.73	0.71	0.69	0.65	0.65	1.89	1.84	1.64	1.78	0.92	0.90	0.89	0.87	0.59	0.57	0.572
Interest Burden (EBT/EBIT)	0.87	0.91	0.89	0.88	0.91	0.92	0.94	0.95	0.95	0.95	0.96	0.97	0.98	0.98	0.99	1.00	1.00	1.01	0.99	0.95	0.951
EBIT Margin	0.03	0.03	0.03	0.03	0.04	0.05	0.05	0.05	0.05	0.06	0.07	0.07	0.09	0.08	0.08	0.09	0.09	0.09	0.09	0.08	0.081
Asset Turnover	1.27	1.22	1.23	1.26	1.37	1.54	1.60	1.67	1.73	1.72	1.53	1.51	1.53	1.51	1.38	1.38	1.37	1.35	1.21	1.21	1.213
Equity Multiplier	5.24	5.24	4.99	4.99	4.99	4.99	3.93	3.93	3.93	3.93	3.02	3.02	3.02	3.02	2.47	2.47	2.47	2.47	2.23	2.23	2.234

Per Share

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
EPS (Diluted TTM)	$1.04	$0.99	$1.44	$1.65	$2.89	$4.25	$4.32	$4.74	$4.60	$5.40	$17.23	$17.64	$19.53	$18.57	$9.82	$10.80	$10.54	$11.08	$7.26	$6.03	$6.03
Book Value/Share	$13.82	$13.63	$18.17	$18.17	$18.17	$18.11	$23.52	$23.52	$23.52	$23.68	$36.81	$37.07	$37.20	$37.20	$44.05	$44.69	$44.53	$44.05	$56.61	$56.61	$60.59
Tangible Book/Share	$9.29	$9.15	$14.01	$14.01	$14.01	$13.96	$20.07	$20.07	$20.07	$20.21	$33.62	$33.86	$33.98	$33.98	$38.60	$39.16	$39.02	$38.60	$48.59	$48.59	$48.59
Revenue/Share	$103.21	$97.68	$97.64	$100.18	$108.56	$122.04	$130.87	$136.06	$140.77	$141.33	$140.21	$140.00	$141.61	$140.39	$138.57	$140.62	$138.48	$134.73	$136.03	$136.75	$139.78
FCF/Share	$3.93	$-0.56	$-0.42	$-1.65	$-3.10	$0.07	$3.00	$3.07	$6.45	$7.89	$5.04	$7.64	$7.49	$6.56	$10.39	$10.65	$11.99	$15.16	$12.06	$9.71	$9.93
OCF/Share	$6.50	$2.08	$2.04	$0.92	$-0.53	$2.53	$5.82	$5.89	$9.79	$11.72	$9.47	$12.68	$12.58	$11.54	$15.30	$15.56	$16.88	$17.74	$14.80	$12.49	$12.77
Cash/Share	$17.86	$17.61	$15.92	$15.92	$15.92	$15.86	$18.12	$18.12	$18.12	$18.25	$18.26	$18.39	$18.46	$18.46	$22.33	$22.65	$22.57	$22.33	$27.83	$27.83	$25.09
EBITDA/Share	$6.96	$6.37	$7.01	$7.04	$8.27	$9.96	$10.28	$11.05	$11.29	$12.49	$13.16	$13.32	$15.48	$14.05	$13.26	$13.64	$13.62	$14.55	$15.27	$15.16	$15.16
Debt/Share	$18.82	$18.56	$17.54	$17.54	$17.54	$17.47	$16.62	$16.62	$16.62	$16.74	$15.78	$15.89	$15.95	$15.95	$15.27	$15.49	$15.43	$15.27	$19.49	$19.49	$19.49
Net Debt/Share	$0.96	$0.95	$1.62	$1.62	$1.62	$1.61	$-1.50	$-1.50	$-1.50	$-1.51	$-2.48	$-2.50	$-2.51	$-2.51	$-7.06	$-7.16	$-7.14	$-7.06	$-8.34	$-8.34	$-8.34

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.745
Altman Z-Prime	snapshot only																				6.405
Piotroski F-Score	6	5	7	6	5	6	6	7	7	8	7	7	7	6	7	7	7	7	6	5	5
Beneish M-Score	-2.98	-2.17	-2.57	-2.38	-2.34	-2.27	-2.33	-2.63	-2.86	-2.99	-1.63	-1.74	-1.72	-1.55	-2.84	-2.79	-2.82	-2.88	-2.64	-2.55	-2.552
Ohlson O-Score	snapshot only																				-7.790
ROIC (Greenblatt)	snapshot only																				21.28%
Net-Net WC	snapshot only																				$1.81
EVA	snapshot only																				$48978082.19

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	71.13	68.34	70.63	70.17	75.66	79.23	83.46	82.59	85.17	85.36	88.02	87.56	89.53	87.61	93.28	93.10	93.26	92.70	89.70	87.73	87.725
Credit Grade	snapshot only																				3
Credit Trend	snapshot only																				-5.370
Implied Spread (bps)	snapshot only																				80.000
Industry Credit Rank	snapshot only																				80
Sector Credit Rank	snapshot only																				83

VC 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