$17.30

+0.08 (+0.46%)

Weekly Expected Move ±3.8%

$16 $17 $17 $18 $19

NASDAQ · Industrials · Rental & Leasing Services · Tech Score Strong Sell · Power 31 · $3.1B mcap · 175M float · 1.41% daily turnover · Short 35% 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

44.5 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 7.8% · 5Y Avg: 6.6%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale ★

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. WSC shows a Weak competitive edge (44.5/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Efficient Scale. ROIC of 7.8% 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

$26

Low

$26

Avg Target

$26

High

Based on 1 analyst since Aug 6, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 7Hold: 6Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$26.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-08-10	Barclays	—	$24	$26	+2	+6.7%	$24.37
2026-05-15	Barclays	—	$55	$24	-31	-8.2%	$26.13
2026-05-12	Morgan Stanley	—	$38	$29	-9	+8.6%	$26.71
2026-05-08	Robert W. Baird	—	$23	$26	+3	-6.5%	$27.82
2026-05-08	Oppenheimer	Scott Schneeberger	$25	$29	+4	+4.4%	$27.77
2026-03-09	Industrial Alliance Securities	—	Initiated	$23	—	+16.2%	$19.80
2026-02-23	Oppenheimer	Scott Schneeberger	$46	$25	-21	+13.1%	$22.10
2026-01-21	Robert W. Baird	—	$22	$23	+1	+6.0%	$21.70
2025-11-21	Robert W. Baird	Andrew Wittmann	$25	$22	-3	+38.8%	$15.85
2025-10-20	Robert W. Baird	—	$42	$25	-17	+18.3%	$21.14
2025-09-30	UBS	—	Initiated	$35	—	+71.3%	$20.43
2025-09-29	Jefferies	—	$42	$23	-19	+13.6%	$20.24
2025-04-16	Morgan Stanley	Angel Castillo	$42	$38	-4	+63.7%	$23.21
2024-10-31	Deutsche Bank	Faiza Alwy	$46	$35	-11	-10.0%	$38.88
2024-09-25	Oppenheimer	Scott Schneeberger	$53	$46	-7	+12.2%	$41.01
2024-09-19	Robert W. Baird	Andrew Wittmann	Initiated	$42	—	+8.4%	$38.74
2024-09-18	D.A. Davidson	Brent Thielman	$54	$47	-7	+20.0%	$39.17
2024-05-07	D.A. Davidson	Brent Thielman	$43	$54	+11	+36.7%	$39.49
2024-05-06	Oppenheimer	Scott Schneeberger	Initiated	$53	—	+41.9%	$37.35
2024-05-03	Stifel Nicolaus	Stanley Elliot	$50	$48	-2	+26.9%	$37.81
2024-04-15	Morgan Stanley	Angel Castillo	$62	$42	-20	+5.0%	$40.01
2024-04-15	Deutsche Bank	Faiza Alwy	Initiated	$46	—	+11.9%	$41.10
2024-04-03	Stifel Nicolaus	Stanley Elliot	Initiated	$50	—	+12.2%	$44.56
2024-03-31	Jefferies	Philip Ng	Initiated	$42	—	-9.7%	$46.50
2022-12-14	Morgan Stanley	—	Initiated	$62	—	+34.1%	$46.22
2022-12-02	Barclays	—	Initiated	$55	—	+14.0%	$48.24
2022-05-16	Berenberg Bank	Daniel Wang	Initiated	$52	—	+50.3%	$34.59
2021-11-07	D.A. Davidson	Brent Thielman	Initiated	$43	—	+15.7%	$37.17

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

Rating Change History

Date	From	To
2026-10-01	C-	C
2026-08-07	C	C-
2026-02-20	B+	C
2026-01-03	A-	B+

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.

★ ★ ★ ★ ★ 25 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. WSC scores highest in Cash Flow (63/100) and lowest in Balance Sheet (15/100). 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

0.90

Distress Zone

Piotroski F-Score

5/9

✗ ✓ ✗ ✓ ✓ ✓ ✓ ✗ ✗

Beneish M-Score

-2.24

Unlikely Manipulator

Ohlson O-Score

-4.97

Bankruptcy prob: 0.7%

Low Risk

Credit Rating

CCC

Score: 17.5/100

Trend: Deteriorating

Earnings Quality

—

OCF/NI: -10.21x

Accruals: -12.9%

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. WSC scores 0.90, 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. WSC 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. WSC's score of -2.24 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. WSC's implied 0.7% 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. WSC receives an estimated rating of CCC (score: 17.5/100), 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

-46.76x

PEG

0.34x

P/S

1.37x

P/B

3.44x

P/FCF

9.76x

P/OCF

7.46x

EV/EBITDA

25.29x

EV/Revenue

3.93x

EV/EBIT

70.64x

EV/FCF

16.79x

Earnings Yield

-1.31%

FCF Yield

10.24%

Shareholder Yield

1.62%

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. WSC 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

0.892

NI / EBT

Interest Burden

-0.605

EBT / EBIT

EBIT Margin

0.056

EBIT / Rev

Asset Turnover

0.383

Rev / Assets

Equity Multiplier

6.154

Assets / Equity

ROE

-7.1%

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. WSC's ROE of -7.1% is driven by financial leverage (equity multiplier: 6.15x). Note: high leverage means ROE is amplified by debt rather than operational performance.

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

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

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

$17.30

Median 1Y

$15.92

5th Pctile

$7.27

95th Pctile

$34.96

Ann. Volatility

46.0%

Analyst Target

$26.00

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
Bradley L. Soultz Chief Executive Officer	$1,018,618	$5,293,974	$9,890,760
Timothy D. Boswell President Chief Operating Officer	$794,546	$2,588,158	$4,762,907
Hezron T. Lopez EVP, Chief Legal & Compliance Officer & ESG	$587,605	$1,764,643	$2,616,271
Felicia K. Gorcyca EVP, Chief Human Resources Officer	$478,260	$1,351,831	$1,967,349
Matthew T. Jacobsen EVP, Chief Financial Officer	$544,294	$1,176,444	$1,892,819

CEO Pay Ratio

80:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $9,890,760

Avg Employee Cost (SGA/emp): $123,779

Employees: 4,700

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

4,700

+4.4% YoY

Revenue / Employee

$485,414

Rev: $2,281,446,000

Profit / Employee

$-11,274

NI: $-52,990,000

SGA / Employee

$123,779

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	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	Q2'26	Current
ROE	6.5%	7.9%	10.4%	13.8%	18.0%	19.1%	28.3%	32.0%	31.8%	33.7%	22.3%	14.2%	2.1%	2.5%	1.3%	9.8%	21.1%	-5.7%	-7.2%	-7.1%	-7.08%
ROA	2.3%	2.8%	3.6%	4.5%	5.7%	5.9%	8.7%	8.8%	8.0%	8.0%	5.5%	3.2%	0.4%	0.5%	0.2%	1.8%	3.7%	-0.9%	-1.2%	-1.2%	-1.15%
ROIC	5.0%	5.5%	5.7%	6.6%	7.3%	7.5%	8.8%	9.5%	9.4%	9.7%	9.5%	7.2%	3.4%	4.1%	3.2%	5.6%	8.0%	7.7%	8.0%	7.8%	7.82%
ROCE	5.8%	6.1%	6.7%	7.5%	8.8%	9.2%	10.8%	11.7%	11.5%	12.1%	11.7%	8.9%	4.9%	4.8%	4.7%	7.1%	9.9%	3.1%	2.7%	2.5%	2.47%
Gross Margin	51.9%	53.8%	51.9%	52.6%	51.5%	54.3%	57.1%	56.3%	56.2%	56.0%	54.0%	54.1%	53.5%	55.8%	53.7%	50.3%	45.3%	46.2%	52.1%	50.0%	50.03%
Operating Margin	19.8%	22.7%	18.1%	21.8%	25.0%	27.8%	26.8%	28.6%	29.4%	28.9%	22.1%	-0.9%	-5.9%	28.9%	21.3%	21.5%	21.0%	21.1%	19.7%	19.2%	19.19%
Net Margin	13.3%	14.3%	11.3%	14.0%	22.2%	16.9%	37.3%	15.1%	15.1%	14.1%	9.6%	-7.7%	-11.7%	14.8%	7.7%	8.1%	7.6%	-33.1%	5.1%	7.7%	7.67%
EBITDA Margin	36.1%	38.6%	36.2%	38.3%	40.4%	44.7%	40.3%	42.7%	43.5%	44.6%	37.9%	14.6%	10.7%	45.4%	38.7%	40.7%	25.3%	-16.4%	34.5%	19.2%	19.19%
FCF Margin	14.9%	12.4%	11.0%	9.9%	9.2%	12.5%	14.4%	18.2%	20.5%	21.7%	22.9%	21.1%	13.0%	11.0%	11.1%	15.2%	23.8%	22.8%	25.5%	23.4%	23.43%
OCF Margin	29.2%	28.9%	29.8%	31.3%	33.4%	36.1%	34.4%	34.1%	32.8%	32.2%	34.4%	33.0%	25.0%	23.4%	23.6%	25.0%	33.7%	33.4%	32.9%	30.7%	30.67%
ROE 3Y Avg	snapshot only																				6.21%
ROE 5Y Avg	snapshot only																				13.80%
ROA 3Y Avg	snapshot only																				1.24%
ROIC 3Y Avg	snapshot only																				4.44%
ROIC Economic	snapshot only																				7.82%
Cash ROA	snapshot only																				11.99%
Cash ROIC	snapshot only																				15.01%
CROIC	snapshot only																				11.47%
NOPAT Margin	snapshot only																				15.98%
Pretax Margin	snapshot only																				-3.37%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				25.88%
SBC / Revenue	snapshot only																				0.65%

Valuation

Metric	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	Q2'26	Current
P/E Ratio	54.92	57.99	42.82	28.06	26.54	28.13	19.46	18.80	17.19	17.92	27.58	37.70	277.25	218.92	341.61	45.52	17.20	-64.48	-46.38	-76.17	-46.757
P/S Ratio	4.07	4.98	4.68	3.73	4.20	4.63	4.46	4.32	3.62	3.61	3.72	2.93	2.91	2.57	2.16	2.12	1.66	1.50	1.39	2.29	1.365
P/B Ratio	3.72	4.65	4.51	4.11	5.17	6.10	6.21	6.71	6.24	6.77	6.72	5.88	6.64	6.05	5.05	4.83	3.63	3.99	3.62	5.76	3.439
P/FCF	27.41	40.22	42.49	37.82	45.40	37.04	31.05	23.74	17.68	16.68	16.23	13.87	22.39	23.47	19.48	13.99	6.96	6.56	5.44	9.76	9.763
P/OCF	13.94	17.20	15.72	11.91	12.55	12.83	12.99	12.67	11.04	11.22	10.81	8.88	11.62	10.96	9.12	8.48	4.92	4.48	4.22	7.46	7.460
EV/EBITDA	16.66	19.02	17.39	14.45	14.85	15.55	14.40	13.78	12.32	12.18	12.52	12.73	16.78	15.60	13.97	11.27	8.87	14.90	14.51	25.29	25.287
EV/Revenue	5.66	6.53	6.29	5.40	5.72	6.23	5.89	5.78	5.27	5.21	5.28	4.48	4.52	4.23	3.79	3.80	3.34	3.31	3.06	3.93	3.934
EV/EBIT	34.17	37.82	33.15	26.09	25.89	26.63	23.21	21.39	18.67	18.31	19.34	22.47	40.78	38.36	35.42	23.19	14.36	47.18	50.68	70.64	70.640
EV/FCF	38.12	52.76	57.07	54.75	61.91	49.80	40.94	31.80	25.71	24.08	23.05	21.20	34.80	38.59	34.24	25.05	14.01	14.48	12.00	16.79	16.789
Earnings Yield	1.8%	1.7%	2.3%	3.6%	3.8%	3.6%	5.1%	5.3%	5.8%	5.6%	3.6%	2.7%	0.4%	0.5%	0.3%	2.2%	5.8%	-1.6%	-2.2%	-1.3%	-1.31%
FCF Yield	3.6%	2.5%	2.4%	2.6%	2.2%	2.7%	3.2%	4.2%	5.7%	6.0%	6.2%	7.2%	4.5%	4.3%	5.1%	7.1%	14.4%	15.2%	18.4%	10.2%	10.24%
PEG Ratio	snapshot only																				0.338
EV/OCF	snapshot only																				12.828
EV/Gross Profit	snapshot only																				8.131
Acquirers Multiple	snapshot only																				19.444
Shareholder Yield	snapshot only																				1.62%

Leverage & Solvency

Metric	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	Q2'26	Current
Current Ratio	0.88	0.93	0.94	0.91	0.88	0.93	1.04	1.02	1.04	1.01	0.97	0.91	0.90	0.95	0.83	0.81	0.79	0.86	0.79	0.81	0.811
Quick Ratio	0.82	0.88	0.86	0.84	0.81	0.85	0.96	0.94	0.96	0.93	0.89	0.83	0.82	0.87	0.76	0.74	0.72	0.78	0.72	0.74	0.740
Debt/Equity	1.46	1.45	1.55	1.85	1.89	2.11	1.99	2.28	2.84	3.01	2.84	3.11	3.69	3.90	3.84	3.83	3.69	4.84	4.38	4.17	4.167
Net Debt/Equity	1.45	1.45	1.55	1.84	1.88	2.10	1.98	2.28	2.83	3.01	2.83	3.10	3.68	3.89	3.83	3.82	3.68	4.82	4.37	4.15	4.147
Debt/Assets	0.51	0.50	0.52	0.55	0.55	0.57	0.55	0.57	0.61	0.62	0.61	0.62	0.64	0.66	0.65	0.65	0.64	0.71	0.66	0.65	0.647
Debt/EBITDA	4.70	4.53	4.46	4.48	3.98	3.99	3.50	3.50	3.85	3.76	3.72	4.41	6.00	6.13	6.04	4.99	4.49	8.18	7.97	10.63	10.633
Net Debt/EBITDA	4.68	4.52	4.45	4.47	3.96	3.98	3.48	3.49	3.85	3.75	3.71	4.40	5.98	6.11	6.02	4.97	4.47	8.15	7.94	10.58	10.583
Interest Coverage	2.50	2.73	3.03	3.31	3.48	3.31	3.45	3.47	3.36	3.28	3.01	2.13	1.17	1.16	1.11	1.64	2.27	0.73	0.64	0.62	0.623
Equity Multiplier	2.88	2.89	2.98	3.37	3.46	3.72	3.59	3.98	4.63	4.87	4.68	5.04	5.73	5.92	5.89	5.90	5.76	6.79	6.67	6.44	6.441
Cash Ratio	snapshot only																				0.026
Debt Service Coverage	snapshot only																				1.741
Cash to Debt	snapshot only																				0.005
FCF to Debt	snapshot only																				0.142
Defensive Interval	snapshot only																				248.7 days

Efficiency & Turnover

Metric	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	Q2'26	Current
Asset Turnover	0.32	0.33	0.33	0.34	0.36	0.36	0.38	0.38	0.38	0.40	0.40	0.41	0.40	0.39	0.39	0.39	0.38	0.39	0.39	0.38	0.383
Inventory Turnover	32.49	34.06	28.64	24.99	25.97	27.63	24.51	23.44	22.21	23.31	23.63	23.00	22.55	23.06	22.71	22.82	23.51	25.09	24.94	24.80	24.800
Receivables Turnover	4.89	5.47	5.21	4.85	4.94	5.42	5.32	5.07	4.98	5.49	5.51	5.45	5.26	5.44	5.56	5.49	5.46	5.53	5.69	5.49	5.486
Payables Turnover	6.75	8.70	7.43	6.43	6.44	9.23	8.83	8.16	7.88	10.55	11.00	10.27	10.96	11.97	11.14	9.37	10.42	11.31	9.91	8.84	8.838
DSO	75	67	70	75	74	67	69	72	73	66	66	67	69	67	66	66	67	66	64	67	66.5 days
DIO	11	11	13	15	14	13	15	16	16	16	15	16	16	16	16	16	16	15	15	15	14.7 days
DPO	54	42	49	57	57	40	41	45	46	35	33	36	33	30	33	39	35	32	37	41	41.3 days
Cash Conversion Cycle	32	36	34	33	31	41	42	43	43	47	48	47	52	52	49	43	47	48	42	40	40.0 days
Fixed Asset Turnover	snapshot only																				3.035
Operating Cycle	snapshot only																				81.3 days
Cash Velocity	snapshot only																				126.250
Capital Intensity	snapshot only																				2.557

Growth (YoY)

Metric	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	Q2'26	Current
Revenue	48.7%	36.4%	23.0%	12.2%	16.0%	10.6%	15.1%	14.5%	9.3%	14.7%	9.6%	7.7%	6.3%	1.3%	-0.8%	-2.3%	-3.6%	-4.8%	-4.1%	-2.5%	-2.51%
Net Income	65.8%	37.2%	6.0%	3.0%	1.5%	1.1%	1.4%	97.6%	45.6%	40.3%	-35.5%	-63.5%	-94.7%	-94.1%	-95.4%	-41.4%	7.9%	-2.9%	-5.5%	-1.6%	-1.63%
EPS	62.0%	40.0%	6.2%	3.1%	1.6%	1.3%	1.6%	1.2%	59.2%	54.6%	-30.0%	-60.7%	-94.4%	-93.8%	-95.2%	-39.4%	8.1%	-2.9%	-5.6%	-1.6%	-1.63%
FCF	2.7%	99.1%	15.2%	-8.8%	-27.8%	11.7%	50.1%	1.1%	1.4%	98.6%	74.7%	25.1%	-32.5%	-48.8%	-52.1%	-29.9%	76.9%	98.6%	1.2%	50.6%	50.58%
EBITDA	72.0%	47.8%	78.8%	54.3%	31.4%	28.9%	30.1%	28.4%	21.2%	22.6%	13.1%	-9.7%	-33.0%	-35.9%	-36.2%	-6.3%	34.6%	-22.0%	-25.5%	-55.0%	-55.04%
Op. Income	1.5%	94.1%	55.2%	54.3%	39.3%	35.9%	52.9%	49.4%	39.4%	39.7%	18.1%	-20.6%	-58.2%	-60.8%	-61.1%	-19.7%	1.0%	83.6%	86.8%	20.4%	20.37%
OCF Growth	snapshot only																				19.36%
Asset Growth	snapshot only																				-3.92%
Equity Growth	snapshot only																				-11.98%
Debt Growth	snapshot only																				-4.19%
Shares Change	snapshot only																				-0.89%
Dividend Growth	snapshot only																				1.00%

Growth (CAGR)

Metric	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	Q2'26	Current
Revenue 3Y	23.8%	35.4%	29.5%	25.1%	25.4%	24.7%	26.9%	28.4%	23.5%	20.0%	15.8%	11.4%	10.5%	8.7%	7.8%	6.4%	3.8%	3.4%	1.4%	0.9%	0.85%
Revenue 5Y	32.0%	34.3%	38.0%	41.8%	46.5%	21.7%	22.0%	21.7%	19.2%	25.8%	22.3%	19.3%	18.0%	17.6%	17.3%	17.4%	14.1%	10.8%	8.1%	5.7%	5.66%
EPS 3Y	—	—	—	—	—	—	43.4%	47.7%	89.3%	70.3%	1.4%	53.0%	-38.3%	-39.9%	-55.3%	-19.4%	-6.6%	—	—	—	—
EPS 5Y	1.6%	1.4%	1.3%	1.6%	1.8%	—	—	—	—	—	—	—	—	—	-36.9%	-5.2%	28.3%	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	76.4%	81.1%	81.4%	59.8%	1.2%	42.1%	-42.4%	-44.0%	-58.4%	-25.0%	-11.9%	—	—	—	—
Net Income 5Y	2.4%	2.1%	2.0%	2.4%	2.6%	—	—	—	—	—	—	—	—	—	-30.3%	4.9%	22.9%	—	—	—	—
EBITDA 3Y	4.3%	—	2.6%	1.3%	80.7%	38.9%	29.2%	33.1%	39.9%	32.7%	38.1%	21.4%	2.2%	0.4%	-2.1%	2.8%	3.0%	-15.0%	-18.7%	-27.5%	-27.54%
EBITDA 5Y	—	—	—	—	—	—	—	—	2.0%	—	1.3%	69.0%	36.8%	16.1%	9.3%	14.8%	19.9%	3.2%	4.6%	-5.5%	-5.50%
Gross Profit 3Y	37.2%	48.8%	41.6%	37.8%	37.8%	37.9%	41.4%	42.8%	34.0%	26.4%	20.1%	14.7%	12.9%	10.9%	9.7%	6.9%	3.1%	0.9%	-2.1%	-3.3%	-3.26%
Gross Profit 5Y	38.1%	43.7%	49.1%	56.2%	63.4%	30.7%	31.6%	31.4%	29.2%	35.7%	31.1%	27.6%	25.8%	25.8%	25.4%	24.4%	17.7%	11.0%	7.5%	4.7%	4.75%
Op. Income 3Y	—	2.8%	1.5%	1.1%	83.5%	60.1%	65.5%	64.4%	69.7%	54.5%	41.0%	22.3%	-6.7%	-9.4%	-11.1%	-1.6%	5.6%	0.2%	-5.0%	-8.4%	-8.44%
Op. Income 5Y	—	—	—	—	—	—	—	—	—	1.5%	95.2%	61.3%	29.2%	17.6%	15.8%	23.2%	32.8%	21.5%	15.3%	12.1%	12.10%
FCF 3Y	—	—	—	—	—	—	—	1.1%	86.7%	64.0%	44.6%	34.0%	5.6%	4.3%	7.9%	22.8%	42.4%	26.4%	22.8%	9.7%	9.74%
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	50.1%	50.6%	35.0%	26.2%	20.5%	20.51%
OCF 3Y	2.5%	1.4%	1.3%	98.4%	79.0%	62.8%	56.4%	49.9%	44.0%	35.7%	28.3%	20.6%	4.9%	1.3%	-0.2%	-1.3%	4.2%	0.8%	-0.1%	-2.6%	-2.62%
OCF 5Y	4.0%	3.2%	2.7%	2.4%	2.2%	—	2.0%	1.2%	1.3%	82.9%	76.7%	58.9%	37.9%	26.6%	23.4%	21.1%	25.8%	20.1%	13.9%	9.2%	9.21%
Assets 3Y	26.4%	28.0%	28.0%	28.8%	27.4%	26.2%	25.2%	17.8%	2.6%	3.3%	3.7%	2.9%	2.3%	1.5%	0.6%	0.7%	1.7%	-0.1%	1.2%	0.8%	0.85%
Assets 5Y	62.3%	63.0%	63.5%	64.1%	63.3%	32.8%	31.4%	31.5%	16.8%	17.4%	17.2%	16.7%	16.5%	15.8%	15.8%	11.8%	1.7%	0.9%	1.0%	1.1%	1.08%
Equity 3Y	43.3%	46.3%	46.1%	41.8%	39.3%	34.4%	36.2%	26.8%	-14.4%	-15.1%	-13.0%	-15.7%	-18.6%	-20.1%	-19.9%	-16.5%	-14.2%	-18.2%	-17.7%	-14.1%	-14.14%
Book Value 3Y	4.8%	13.9%	13.9%	10.9%	11.6%	7.6%	10.7%	3.4%	-10.7%	-9.6%	-7.2%	-9.3%	-12.8%	-14.3%	-14.0%	-10.2%	-9.1%	-13.6%	-13.7%	-10.7%	-10.73%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	66.0%	30.7%	30.69%

Growth Quality

Metric	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	Q2'26	Current
Revenue Stability	0.93	0.95	0.97	0.96	0.98	0.95	0.95	0.93	0.95	0.99	0.99	0.98	0.96	0.94	0.91	0.87	0.82	0.77	0.70	0.67	0.669
Earnings Stability	0.27	0.60	0.56	0.63	0.70	0.96	0.86	0.91	0.98	0.96	0.74	0.54	0.21	0.17	0.05	0.05	0.03	0.09	0.09	0.15	0.151
Margin Stability	0.88	0.85	0.83	0.80	0.79	0.84	0.83	0.83	0.85	0.86	0.87	0.87	0.87	0.86	0.87	0.88	0.91	0.93	0.94	0.94	0.945
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	1.00	1.00	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	0.50	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	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.82	0.84	0.86	0.50	0.50	0.50	0.50	0.83	0.50	0.20	0.20	0.20	0.200
Earnings Smoothness	0.51	0.69	0.00	0.00	0.15	0.28	0.17	0.34	0.63	0.66	0.57	0.07	0.00	0.00	0.00	0.48	0.00	—	—	—	—
ROE Trend	0.07	0.06	0.02	0.07	0.14	0.15	0.26	0.27	0.23	0.23	0.03	-0.10	-0.25	-0.27	-0.27	-0.15	0.02	-0.26	-0.21	-0.21	-0.207
Gross Margin Trend	0.09	0.08	0.07	0.07	0.05	0.03	0.03	0.03	0.04	0.05	0.03	0.01	0.00	-0.00	-0.00	-0.02	-0.04	-0.07	-0.07	-0.06	-0.058
FCF Margin Trend	0.17	0.10	0.05	0.02	-0.01	0.02	0.03	0.07	0.08	0.09	0.10	0.07	-0.02	-0.06	-0.08	-0.04	0.07	0.07	0.09	0.05	0.053
Sustainable Growth Rate	6.5%	7.9%	10.4%	13.8%	18.0%	19.1%	28.3%	32.0%	31.8%	33.7%	22.3%	14.2%	2.1%	2.5%	0.2%	7.5%	17.5%	—	—	—	—
Internal Growth Rate	2.4%	2.9%	3.8%	4.7%	6.1%	6.2%	9.5%	9.6%	8.7%	8.7%	5.8%	3.3%	0.4%	0.5%	0.0%	1.4%	3.1%	—	—	—	—

Cash Flow Quality

Metric	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	Q2'26	Current
OCF/Net Income	3.94	3.37	2.72	2.36	2.11	2.19	1.50	1.48	1.56	1.60	2.55	4.24	23.85	19.97	37.45	5.37	3.50	-14.38	-10.99	-10.21	-10.210
FCF/OCF	0.51	0.43	0.37	0.31	0.28	0.35	0.42	0.53	0.62	0.67	0.67	0.64	0.52	0.47	0.47	0.61	0.71	0.68	0.78	0.76	0.764
FCF/Net Income	snapshot only																				-7.802
OCF/EBITDA	snapshot only																				1.971
CapEx/Revenue	14.4%	16.6%	18.8%	21.5%	24.2%	23.6%	20.0%	15.9%	12.3%	10.5%	11.5%	11.9%	12.0%	12.5%	12.6%	9.9%	9.9%	10.6%	7.4%	7.2%	7.23%
CapEx/Depreciation	snapshot only																				0.724
Accruals Ratio	-0.07	-0.07	-0.06	-0.06	-0.06	-0.07	-0.04	-0.04	-0.04	-0.05	-0.08	-0.10	-0.10	-0.09	-0.09	-0.08	-0.09	-0.14	-0.14	-0.13	-0.129
Sloan Accruals	snapshot only																				-0.039
Cash Flow Adequacy	snapshot only																				3.244

Dividends & Buybacks

Metric	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	Q2'26	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%	0.3%	0.5%	1.0%	1.5%	1.6%	1.0%	1.62%
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	$0.07	$0.14	$0.21	$0.28	$0.28	$0.28	$0.28
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%	86.2%	23.4%	17.2%	—	—	—	—
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%	0.0%	4.9%	7.2%	6.9%	9.8%	8.8%	9.5%	9.47%
Total Payout Ratio	2.4%	2.3%	1.7%	1.8%	1.7%	2.2%	1.8%	1.7%	1.9%	1.7%	1.9%	2.4%	10.7%	9.6%	20.4%	2.6%	1.2%	—	—	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0	0	0	0	1	1	0
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.97	1.00	0.996
Buyback Yield	4.4%	3.9%	4.1%	6.4%	6.4%	7.9%	9.1%	9.2%	11.2%	9.6%	6.8%	6.2%	3.9%	4.4%	5.7%	5.3%	5.8%	2.9%	2.7%	0.6%	0.65%
Net Buyback Yield	4.3%	3.8%	4.0%	6.4%	6.3%	7.8%	9.1%	9.1%	11.1%	9.6%	6.8%	6.2%	3.9%	4.4%	5.7%	5.2%	5.6%	2.7%	2.4%	0.6%	0.64%
Total Shareholder Return	4.3%	3.8%	4.0%	6.4%	6.3%	7.8%	9.1%	9.1%	11.1%	9.6%	6.8%	6.2%	3.9%	4.4%	6.0%	5.7%	6.6%	4.2%	4.1%	1.6%	1.61%

DuPont Factors

Metric	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	Q2'26	Current
Tax Burden (NI/EBT)	0.75	0.78	0.86	0.92	1.00	1.01	1.27	1.19	1.06	1.02	0.74	0.73	0.64	0.77	0.62	0.72	0.73	0.96	0.93	0.89	0.892
Interest Burden (EBT/EBIT)	0.60	0.63	0.67	0.70	0.71	0.70	0.71	0.71	0.70	0.70	0.67	0.53	0.15	0.14	0.10	0.40	0.56	-0.35	-0.53	-0.60	-0.605
EBIT Margin	0.17	0.17	0.19	0.21	0.22	0.23	0.25	0.27	0.28	0.28	0.27	0.20	0.11	0.11	0.11	0.16	0.23	0.07	0.06	0.06	0.056
Asset Turnover	0.32	0.33	0.33	0.34	0.36	0.36	0.38	0.38	0.38	0.40	0.40	0.41	0.40	0.39	0.39	0.39	0.38	0.39	0.39	0.38	0.383
Equity Multiplier	2.78	2.79	2.87	3.05	3.15	3.26	3.25	3.64	3.97	4.23	4.09	4.46	5.12	5.34	5.21	5.44	5.74	6.32	6.26	6.15	6.154

Per Share

Metric	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	Q2'26	Current
EPS (Diluted TTM)	$0.57	$0.70	$0.90	$1.14	$1.50	$1.59	$2.38	$2.51	$2.39	$2.45	$1.67	$0.99	$0.13	$0.15	$0.08	$0.60	$1.22	$-0.29	$-0.37	$-0.38	$-0.38
Book Value/Share	$8.44	$8.68	$8.59	$7.80	$7.71	$7.32	$7.46	$7.04	$6.59	$6.50	$6.84	$6.33	$5.60	$5.47	$5.46	$5.64	$5.80	$4.72	$4.80	$5.01	$5.03
Tangible Book/Share	$1.34	$2.35	$1.46	$0.68	$0.85	$0.63	$0.66	$0.09	$-1.24	$-1.73	$-1.39	$-1.30	$-2.04	$-2.33	$-2.32	$-2.56	$-2.36	$-3.45	$-3.31	$-3.02	$-3.02
Revenue/Share	$7.70	$8.11	$8.26	$8.59	$9.50	$9.64	$10.38	$10.94	$11.36	$12.18	$12.36	$12.70	$12.78	$12.87	$12.78	$12.82	$12.68	$12.57	$12.51	$12.62	$12.67
FCF/Share	$1.14	$1.00	$0.91	$0.85	$0.88	$1.21	$1.49	$1.99	$2.33	$2.64	$2.83	$2.68	$1.66	$1.41	$1.41	$1.95	$3.02	$2.87	$3.19	$2.96	$2.97
OCF/Share	$2.25	$2.35	$2.46	$2.69	$3.18	$3.48	$3.57	$3.73	$3.73	$3.92	$4.25	$4.19	$3.20	$3.02	$3.02	$3.21	$4.28	$4.20	$4.11	$3.87	$3.89
Cash/Share	$0.05	$0.03	$0.05	$0.05	$0.07	$0.03	$0.08	$0.04	$0.03	$0.06	$0.07	$0.03	$0.06	$0.05	$0.06	$0.07	$0.08	$0.08	$0.09	$0.10	$0.10
EBITDA/Share	$2.62	$2.78	$2.99	$3.21	$3.66	$3.86	$4.25	$4.59	$4.85	$5.21	$5.22	$4.47	$3.44	$3.48	$3.47	$4.33	$4.78	$2.79	$2.64	$1.96	$1.96
Debt/Share	$12.29	$12.62	$13.33	$14.40	$14.57	$15.41	$14.84	$16.08	$18.70	$19.59	$19.40	$19.69	$20.65	$21.35	$20.94	$21.59	$21.42	$22.83	$21.03	$20.87	$20.87
Net Debt/Share	$12.24	$12.59	$13.28	$14.34	$14.50	$15.38	$14.76	$16.04	$18.67	$19.53	$19.33	$19.66	$20.60	$21.30	$20.88	$21.52	$21.34	$22.75	$20.94	$20.77	$20.77

Academic Models

Metric	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	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.899
Altman Z-Prime	snapshot only																				0.711
Piotroski F-Score	6	7	8	8	6	7	8	8	8	8	5	5	5	5	5	4	6	3	3	5	5
Beneish M-Score	-2.65	-2.64	-2.59	-2.65	-2.67	-2.70	-2.70	-2.74	-2.66	-2.64	-2.73	-2.95	-2.98	-2.11	-3.04	-2.82	-1.94	-3.40	-2.25	-2.24	-2.241
Ohlson O-Score	snapshot only																				-4.967
Net-Net WC	snapshot only																				$-24.19
EVA	snapshot only																				$-102075260.00

Credit

Metric	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	Q2'26	Current
Credit Rating	snapshot only																				CCC
Credit Score	35.07	35.77	39.56	41.32	42.11	43.63	53.20	53.09	46.43	46.55	45.39	40.18	25.58	24.16	21.49	25.45	28.73	18.51	17.80	17.54	17.541
Credit Grade	snapshot only																				17
Credit Trend	snapshot only																				-7.912
Implied Spread (bps)	snapshot only																				1200.000
Industry Credit Rank	snapshot only																				10
Sector Credit Rank	snapshot only																				5

WSC 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