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.

★ ★ ★ ★ ★ 22 Grade D

Profitability

46

Balance Sheet

23

Earnings Quality

33

Growth

52

Value

32

Momentum

50

Safety

15

Cash Flow

17

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. AIDA scores highest in Growth (52/100) and lowest in Safety (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

0.54

Distress Zone

Piotroski F-Score

6/9

✗ ✓ ✗ ✓ ✓ ✗ ✓ ✓ ✓

Beneish M-Score

-2.75

Unlikely Manipulator

Ohlson O-Score

-3.35

Bankruptcy prob: 3.4%

Low Risk

Credit Rating

CCC

Score: 11.3/100

Trend: Deteriorating

Earnings Quality

—

OCF/NI: -2.95x

Accruals: -12.5%

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. AIDA scores 0.54, 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. AIDA scores 6/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. AIDA's score of -2.75 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. AIDA's implied 3.4% 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. AIDA receives an estimated rating of CCC (score: 11.3/100), 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

0.00x

PEG

-0.00x

P/S

0.00x

P/B

0.00x

P/FCF

13.96x

P/OCF

2.06x

EV/EBITDA

17.75x

EV/Revenue

1.07x

EV/EBIT

36521.19x

EV/FCF

48.17x

Earnings Yield

-16.47%

FCF Yield

7.17%

Shareholder Yield

0.00%

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. At 0.0x earnings, AIDA trades at a deep value multiple.

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

0.525

NI / EBT

×

Interest Burden

-3316.782

EBT / EBIT

×

EBIT Margin

0.000

EBIT / Rev

×

Asset Turnover

0.618

Rev / Assets

×

Equity Multiplier

6.556

Assets / Equity

=

ROE

-20.7%

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. AIDA's ROE of -20.7% is driven by financial leverage (equity multiplier: 6.56x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 0.53 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.

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

$0.00

Median 1Y

$0.00

5th Pctile

$0.00

95th Pctile

$0.00

Ann. Volatility

351.3%

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

All Ratios & Metrics

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

Profitability

Metric	Q4'05	Q1'06	Q2'06	Q3'06	Q4'06	Q1'07	Q2'07	Q3'07	Q4'07	Q1'08	Q2'08	Q3'08	Current
ROE	22.2%	22.1%	26.3%	31.9%	17.1%	15.0%	9.8%	4.7%	23.2%	24.5%	-45.9%	-20.7%	-20.70%
ROA	3.5%	3.5%	3.8%	5.1%	3.0%	2.7%	1.6%	0.8%	4.7%	4.8%	-6.2%	-3.2%	-3.16%
ROIC	5.8%	-21.4%	-0.6%	6.5%	10.9%	11.5%	11.1%	11.3%	16.2%	13.8%	25.1%	25.4%	25.36%
ROCE	14.9%	12.9%	17.7%	20.8%	20.3%	20.2%	19.2%	18.4%	22.9%	20.5%	-4.4%	0.0%	0.00%
Gross Margin	—	44.1%	50.9%	55.8%	55.9%	43.9%	43.8%	51.7%	54.6%	51.6%	56.6%	58.3%	58.28%
Operating Margin	—	0.4%	12.4%	19.8%	16.3%	0.5%	12.6%	18.5%	31.0%	8.9%	59.4%	21.3%	21.30%
Net Margin	—	0.3%	5.5%	13.1%	1.3%	-3.0%	-0.3%	7.0%	22.9%	-0.2%	-62.1%	19.3%	19.27%
EBITDA Margin	—	7.6%	18.8%	31.0%	20.7%	10.2%	18.3%	25.8%	35.4%	15.5%	-53.1%	28.2%	28.24%
FCF Margin	—	1.2%	53.9%	25.7%	-1.0%	8.8%	2.1%	17.7%	16.1%	5.7%	11.3%	2.2%	2.23%
OCF Margin	—	1.2%	58.4%	34.1%	9.0%	19.1%	12.1%	29.5%	28.3%	17.5%	23.3%	15.1%	15.06%
ROE 3Y Avg	snapshot only												4.42%
ROA 3Y Avg	snapshot only												1.03%
ROIC 3Y Avg	snapshot only												10.68%
ROIC Economic	snapshot only												20.67%
Cash ROA	snapshot only												8.34%
Cash ROIC	snapshot only												15.29%
CROIC	snapshot only												2.26%
NOPAT Margin	snapshot only												24.98%
Pretax Margin	snapshot only												-9.73%
R&D / Revenue	snapshot only												2.46%
SGA / Revenue	snapshot only												53.19%
SBC / Revenue	snapshot only												0.00%

Valuation

Metric	Q4'05	Q1'06	Q2'06	Q3'06	Q4'06	Q1'07	Q2'07	Q3'07	Q4'07	Q1'08	Q2'08	Q3'08	Current
P/E Ratio	29.55	24.92	13.66	11.78	35.53	26.05	35.69	58.06	11.10	10.84	-5.73	-6.07	0.003
P/S Ratio	—	7.03	2.06	1.69	1.75	1.13	1.08	0.94	1.03	0.98	0.61	0.31	0.000
P/B Ratio	6.55	5.51	3.59	3.76	5.01	3.23	2.93	2.46	2.29	2.37	3.54	1.39	0.001
P/FCF	7.19	5.93	3.83	6.60	-168.52	12.81	51.87	5.29	6.38	17.23	5.38	13.96	13.956
P/OCF	7.19	5.74	3.53	4.96	19.49	5.92	8.94	3.18	3.64	5.59	2.61	2.06	2.061
EV/EBITDA	30.85	23.50	12.72	9.78	12.44	9.32	9.31	9.19	6.12	6.62	52.06	17.75	17.751
EV/Revenue	—	11.22	3.95	3.03	2.53	1.94	1.93	1.80	1.52	1.65	1.45	1.07	1.072
EV/EBIT	30.85	27.69	16.28	13.37	19.01	14.52	14.37	13.64	8.23	8.63	-45.33	36521.19	36521.195
EV/FCF	10.78	9.47	7.34	11.82	-243.49	21.95	92.68	10.14	9.40	29.06	12.85	48.17	48.174
Earnings Yield	3.4%	4.0%	7.3%	8.5%	2.8%	3.8%	2.8%	1.7%	9.0%	9.2%	-17.5%	-16.5%	-16.47%
FCF Yield	13.9%	16.9%	26.1%	15.2%	-0.6%	7.8%	1.9%	18.9%	15.7%	5.8%	18.6%	7.2%	7.17%
EV/OCF	snapshot only												7.116
EV/Gross Profit	snapshot only												1.926
Acquirers Multiple	snapshot only												3.390
Shareholder Yield	snapshot only												0.00%

Leverage & Solvency

Metric	Q4'05	Q1'06	Q2'06	Q3'06	Q4'06	Q1'07	Q2'07	Q3'07	Q4'07	Q1'08	Q2'08	Q3'08	Current
Current Ratio	0.79	0.85	0.82	0.87	0.83	0.81	0.82	0.77	0.93	1.07	0.65	0.73	0.728
Quick Ratio	0.67	0.69	0.69	0.76	0.75	0.72	0.72	0.66	0.83	0.95	0.54	0.60	0.604
Debt/Equity	3.74	3.62	4.08	3.53	2.85	2.78	3.21	2.95	2.51	2.83	5.86	4.49	4.495
Net Debt/Equity	3.28	3.28	3.30	2.97	2.23	2.31	2.31	2.25	1.08	1.63	4.91	3.41	3.405
Debt/Assets	0.59	0.57	0.59	0.57	0.55	0.55	0.59	0.56	0.53	0.55	0.55	0.56	0.556
Debt/EBITDA	11.75	9.67	7.54	5.13	4.91	4.68	5.71	5.75	4.55	4.69	36.10	16.64	16.644
Net Debt/EBITDA	10.29	8.77	6.09	4.32	3.83	3.88	4.10	4.39	1.97	2.70	30.27	12.61	12.609
Interest Coverage	—	8.02	4.68	4.00	2.32	2.76	2.72	2.68	3.25	2.75	-0.45	0.00	0.000
Equity Multiplier	6.34	6.31	6.92	6.22	5.20	5.07	5.46	5.30	4.71	5.16	10.63	8.08	8.080
Cash Ratio	snapshot only												0.225
Debt Service Coverage	snapshot only												0.914
Cash to Debt	snapshot only												0.242
FCF to Debt	snapshot only												0.022
Defensive Interval	snapshot only												826.5 days

Efficiency & Turnover

Metric	Q4'05	Q1'06	Q2'06	Q3'06	Q4'06	Q1'07	Q2'07	Q3'07	Q4'07	Q1'08	Q2'08	Q3'08	Current
Asset Turnover	0.00	0.12	0.25	0.36	0.61	0.62	0.53	0.51	0.51	0.53	0.59	0.62	0.618
Inventory Turnover	0.00	0.68	1.65	2.55	4.57	3.71	3.55	3.68	4.49	4.10	3.97	3.79	3.787
Receivables Turnover	0.00	0.59	1.29	1.53	2.56	3.21	2.90	2.76	2.53	3.29	3.48	4.41	4.415
Payables Turnover	0.00	0.90	2.10	2.57	5.68	4.83	5.41	4.68	5.07	6.22	6.94	6.65	6.652
DSO	—	617	282	239	143	114	126	132	144	111	105	83	82.7 days
DIO	—	533	221	143	80	98	103	99	81	89	92	96	96.4 days
DPO	—	404	174	142	64	76	68	78	72	59	53	55	54.9 days
Cash Conversion Cycle	—	746	330	240	158	137	161	153	154	141	144	124	124.2 days
Fixed Asset Turnover	snapshot only												1.970
Operating Cycle	snapshot only												179.1 days
Cash Velocity	snapshot only												4.104
Capital Intensity	snapshot only												1.807

Growth (YoY)

Metric	Q4'05	Q1'06	Q2'06	Q3'06	Q4'06	Q1'07	Q2'07	Q3'07	Q4'07	Q1'08	Q2'08	Q3'08	Current
Revenue	—	—	—	—	—	4.5%	1.3%	48.0%	-0.1%	8.0%	26.9%	40.9%	40.87%
Net Income	—	—	—	—	-2.0%	-14.6%	-54.3%	-83.4%	88.3%	1.2%	-5.4%	-5.5%	-5.46%
EPS	—	—	—	—	-19.1%	-20.9%	-57.7%	-84.6%	1.0%	1.2%	-5.4%	-5.5%	-5.46%
FCF	—	—	—	—	-1.1%	-58.6%	-91.2%	2.2%	16.5%	-30.5%	5.9%	-82.3%	-82.31%
EBITDA	—	—	—	—	1.8%	1.4%	52.1%	-6.8%	21.8%	29.6%	-83.0%	-56.5%	-56.48%
Op. Income	—	—	—	—	87.9%	86.6%	27.8%	-13.2%	38.5%	54.9%	2.1%	2.4%	2.38%
OCF Growth	snapshot only												-28.16%
Asset Growth	snapshot only												26.18%
Equity Growth	snapshot only												-17.29%
Debt Growth	snapshot only												26.03%
Shares Change	snapshot only												0.00%

Growth Quality

Metric	Q4'05	Q1'06	Q2'06	Q3'06	Q4'06	Q1'07	Q2'07	Q3'07	Q4'07	Q1'08	Q2'08	Q3'08	Current
Revenue Stability	—	—	—	—	—	—	—	—	0.75	0.82	0.96	1.00	0.996
Earnings Stability	—	—	—	—	—	—	—	—	0.73	0.63	0.88	1.00	0.999
Margin Stability	—	—	—	—	—	—	—	—	—	0.91	0.94	0.94	0.941
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	0.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.00	0.00	0.000
FCF Positive Streak	0	0	0	0	0	1	1	1	0	1	1	1	1
Earnings Persistence	—	—	—	—	—	—	—	—	0.50	0.50	0.20	0.20	0.200
Earnings Smoothness	—	—	—	—	0.98	0.84	0.25	0.00	0.39	0.23	—	—	—
ROE Trend	—	—	—	—	—	—	—	—	0.03	0.05	-0.79	-0.41	-0.409
Gross Margin Trend	—	—	—	—	—	—	—	—	—	0.03	0.05	0.05	0.053
FCF Margin Trend	—	—	—	—	—	—	—	—	—	-0.58	-0.17	-0.19	-0.195
Sustainable Growth Rate	22.2%	22.1%	26.3%	31.9%	17.1%	15.0%	9.8%	4.7%	23.2%	24.5%	—	—	—
Internal Growth Rate	3.6%	3.6%	3.9%	5.4%	3.1%	2.8%	1.6%	0.8%	5.0%	5.0%	—	—	—

Cash Flow Quality

Metric	Q4'05	Q1'06	Q2'06	Q3'06	Q4'06	Q1'07	Q2'07	Q3'07	Q4'07	Q1'08	Q2'08	Q3'08	Current
OCF/Net Income	4.11	4.34	3.87	2.38	1.82	4.40	3.99	18.29	3.05	1.94	-2.19	-2.95	-2.946
FCF/OCF	1.00	0.97	0.92	0.75	-0.12	0.46	0.17	0.60	0.57	0.32	0.49	0.15	0.148
FCF/Net Income	snapshot only												-0.435
OCF/EBITDA	snapshot only												2.495
CapEx/Revenue	—	4.0%	4.5%	8.5%	10.0%	10.3%	10.0%	11.8%	12.2%	11.8%	12.0%	12.8%	12.84%
CapEx/Depreciation	snapshot only												2.127
Accruals Ratio	-0.11	-0.12	-0.11	-0.07	-0.02	-0.09	-0.05	-0.14	-0.10	-0.04	-0.20	-0.12	-0.125
Sloan Accruals	snapshot only												-0.086
Cash Flow Adequacy	snapshot only												1.173

Dividends & Buybacks

Metric	Q4'05	Q1'06	Q2'06	Q3'06	Q4'06	Q1'07	Q2'07	Q3'07	Q4'07	Q1'08	Q2'08	Q3'08	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%	0.00%
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
Payout Ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	—	—	—
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%	0.00%
Total Payout Ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	—	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—
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%	0.00%
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%	0.00%
Total Shareholder Return	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%

DuPont Factors

Metric	Q4'05	Q1'06	Q2'06	Q3'06	Q4'06	Q1'07	Q2'07	Q3'07	Q4'07	Q1'08	Q2'08	Q3'08	Current
Tax Burden (NI/EBT)	—	8.43	2.43	1.29	0.63	0.65	0.51	0.38	1.35	1.14	0.77	0.53	0.525
Interest Burden (EBT/EBIT)	0.00	0.08	0.26	0.49	0.59	0.50	0.45	0.32	0.37	0.41	4.28	-3316.78	-3316.782
EBIT Margin	—	0.41	0.24	0.23	0.13	0.13	0.13	0.13	0.18	0.19	-0.03	0.00	0.000
Asset Turnover	0.00	0.12	0.25	0.36	0.61	0.62	0.53	0.51	0.51	0.53	0.59	0.62	0.618
Equity Multiplier	6.34	6.31	6.92	6.22	5.65	5.56	6.05	5.71	4.92	5.12	7.38	6.56	6.556

Per Share

Metric	Q4'05	Q1'06	Q2'06	Q3'06	Q4'06	Q1'07	Q2'07	Q3'07	Q4'07	Q1'08	Q2'08	Q3'08	Current
EPS (Diluted TTM)	$0.06	$0.06	$0.08	$0.11	$0.05	$0.05	$0.03	$0.02	$0.10	$0.11	$-0.14	$-0.08	$-0.08
Book Value/Share	$0.28	$0.27	$0.29	$0.35	$0.36	$0.38	$0.39	$0.41	$0.49	$0.49	$0.23	$0.34	$0.78
Tangible Book/Share	$0.13	$0.11	$0.13	$-0.00	$0.03	$0.03	$0.04	$0.06	$0.16	$0.16	$-0.53	$-0.40	$-0.40
Revenue/Share	$0.00	$0.21	$0.50	$0.79	$1.03	$1.10	$1.06	$1.08	$1.10	$1.18	$1.35	$1.52	$1.08
FCF/Share	$0.26	$0.25	$0.27	$0.20	$-0.01	$0.10	$0.02	$0.19	$0.18	$0.07	$0.15	$0.03	$0.18
OCF/Share	$0.26	$0.26	$0.29	$0.27	$0.09	$0.21	$0.13	$0.32	$0.31	$0.21	$0.31	$0.23	$0.31
Cash/Share	$0.13	$0.09	$0.23	$0.20	$0.22	$0.18	$0.36	$0.28	$0.70	$0.59	$0.22	$0.37	$0.70
EBITDA/Share	$0.09	$0.10	$0.16	$0.24	$0.21	$0.23	$0.22	$0.21	$0.27	$0.30	$0.04	$0.09	$0.09
Debt/Share	$1.06	$0.98	$1.18	$1.25	$1.03	$1.07	$1.26	$1.21	$1.24	$1.39	$1.36	$1.52	$1.52
Net Debt/Share	$0.93	$0.89	$0.95	$1.05	$0.80	$0.89	$0.90	$0.92	$0.53	$0.80	$1.14	$1.15	$1.15

Academic Models

Metric	Q4'05	Q1'06	Q2'06	Q3'06	Q4'06	Q1'07	Q2'07	Q3'07	Q4'07	Q1'08	Q2'08	Q3'08	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	0.544
Altman Z-Prime	snapshot only												-0.715
Piotroski F-Score	4	4	4	4	6	5	6	5	7	8	6	6	6
Beneish M-Score	—	—	—	—	—	-2.48	-2.55	-3.28	-3.19	-2.58	-3.52	-2.75	-2.746
Ohlson O-Score	snapshot only												-3.351
Net-Net WC	snapshot only												$-0.90
EVA	snapshot only												$6196018.08

Credit

Metric	Q4'05	Q1'06	Q2'06	Q3'06	Q4'06	Q1'07	Q2'07	Q3'07	Q4'07	Q1'08	Q2'08	Q3'08	Current
Credit Rating	snapshot only												CCC
Credit Score	35.41	35.25	28.58	28.78	27.71	29.67	21.01	24.41	36.15	30.98	10.65	11.33	11.335
Credit Grade	snapshot only												17
Credit Trend	snapshot only												-13.072
Implied Spread (bps)	snapshot only												1200.000
Industry Credit Rank	snapshot only												0
Sector Credit Rank	snapshot only												0

AIDA OTC

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Sign in to InsiderStreet