CDNL // Cardinal Infrastructure Group Inc. (Class A)

Industrials • Military/Government/Technical

$15.40 ▲ +0.15 (+0.98%)

MKT CAP: $739.3M • VOL: 651.2K

52W L $13 52W H $96

PIOTROSKI

5 / 9

CDNL // VALUE CHAIN TOPOLOGY: SUPPLIERS ──► ISSUER ──► REVENUE CUSTOMERS (SPLC <GO>) SOURCE: SEC FORM 10-K ITEM 1 & 1A

01 // UPSTREAM SUPPLIERS & FOUNDRIES

TSM <GO> CRITICAL

Upstream Foundry & Infrastructure Partners

FOUNDRY / INFRA • Core Fabrication & Cloud Compute

EST. COGS / CAPEX SHARE 24%

EVIDENCE: Form 10-K Item 1A Supply Concentration

Precision Equipment & Subsystem Vendors

SUPPLIER • Capital Equipment & Tooling

EST. COGS / CAPEX SHARE 14%

EVIDENCE: Form 10-K Note 12 Purchase Commitments

CORE VALUE-CHAIN HUB NASDAQ

CDNL // Cardinal Infrastructure Group Inc. (Class A)

GROSS MARGIN

—

OP MARGIN

—

ROIC %

54.6%

MKT CAP

$739.3M

UPSTREAM INPUTS ──► CDNL OPERATING ENGINE ──► CUSTOMER REVENUE

03 // DOWNSTREAM REVENUE CUSTOMERS

MSFT <GO> REV SHARE: ~19%

Hyperscale & Enterprise Cloud Accounts

CUSTOMER • Enterprise Infrastructure

EVIDENCE: Form 10-K Segment & Major Customer Footnote

AMZN <GO> REV SHARE: ~13%

Global Commercial & Distribution Channels

CUSTOMER • Commercial Distribution

EVIDENCE: Form 10-K Geographic & Channel Breakdown

DIRECT COMPETITOR FUNDAMENTAL BENCHMARK MATRIX LIVE DB CROSS-COMPARISON

TICKER	COMPANY	LAST	MKT CAP	GROSS MGN	OP MGN	ROIC %	EV/EBITDA	REV YOY	HEAD-TO-HEAD
CDNL ★	Cardinal Infrastructure Group Inc. (Class A)	$15.40	$739.3M	—	—	54.6%	9.9x	—	SUBJECT ISSUER
CAT	Caterpillar Inc.	$622.75	$286.26B	82.2%	17.5%	21.1%	20.8x	+18.4%	CDNL VS CAT <GO>
RTX	RTX Corporation	$199.80	$269.62B	—	10.5%	7.2%	26.5x	+9.7%	CDNL VS RTX <GO>
TMO	Thermo Fisher Scientific Inc	$697.00	$257.71B	—	17.4%	9.3%	30.4x	+3.9%	CDNL VS TMO <GO>
DE	Deere & Company	$675.48	$182.13B	—	13.4%	9.3%	27.9x	-11.7%	CDNL VS DE <GO>
UNP	Union Pacific Corporation	$304.00	$180.65B	—	40.2%	20.1%	15.3x	+1.1%	CDNL VS UNP <GO>