— Know what they know.
Not Investment Advice

AVVH OTC

AVVAA World Health Care Products, Inc.
1W: +11.8% 1M: +137.5% 3M: +137.5% YTD: -3.8% 1Y: -2.6% 3Y: +137.5% 5Y: -89.8%
$0.00
+0.00 (+0.00%)
 
Weekly Expected Move ±48.6%
$0 $0 $0 $0 $0
OTC · Financial Services · Financial - Mortgages · Tech Score Neutral · Power 63 · $3.7M mcap · 960M float · 0.023% daily turnover · Short 54% of daily vol

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.

D+
Oct 02, 2026
DCF
1
ROE
1
ROA
1
D/E
1
P/E
1
P/B
1
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. AVVH receives an overall rating of D+. Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), D/E (1/5), P/E (1/5), P/B (1/5).
Rating Change History
DateFromTo
2026-09-09 None ADDED
2026-09-09 EXISTED None
2026-06-22 None ADDED
2026-06-22 EXISTED None
2026-06-01 None ADDED
2026-06-01 EXISTED None
2026-05-27 None ADDED
2026-05-27 EXISTED None
2026-01-22 None ADDED
2026-01-21 EXISTED None

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.

★ ★ ★ ★ ★ 35 Grade D
Profitability
9
Balance Sheet
24
Earnings Quality
47
Growth
88
Value
19
Momentum
80
Safety
0
Cash Flow
53
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. AVVH scores highest in Growth (88/100) and lowest in Safety (0/100). 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-B Score
-124.50
Distress Zone
Piotroski F-Score
5/9
✗ ✓ ✓ ✓ ✓ ✗ ✗ ✗ ✓
Beneish M-Score
14.75
Possible Manipulator
Ohlson O-Score
-1.94
Bankruptcy prob: 12.6%
Moderate
Credit Rating
B-
Score: 20.2/100
Trend: Stable
Earnings Quality
—
OCF/NI: -1.78x
Accruals: -5.4%
The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. AVVH scores -124.50, placing it in the Distress Zone (safe > 3.0, distress < 1.5). 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. AVVH 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. AVVH's score of 14.75 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. AVVH's implied 12.6% bankruptcy probability is elevated and warrants attention to the balance sheet. 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. AVVH receives an estimated rating of B- (score: 20.2/100), with a stable 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
-198.50x
PEG
-1.98x
P/S
23.27x
P/B
30.52x
P/FCF
52.66x
P/OCF
52.66x
EV/EBITDA
668.29x
EV/Revenue
20.19x
EV/EBIT
668.29x
EV/FCF
96.94x
Earnings Yield
-1.07%
FCF Yield
1.90%
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. AVVH 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
1.000
NI / EBT
×
Interest Burden
-3.882
EBT / EBIT
×
EBIT Margin
0.030
EBIT / Rev
×
Asset Turnover
0.167
Rev / Assets
×
Equity Multiplier
23.815
Assets / Equity
=
ROE
-46.7%
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. AVVH's ROE of -46.7% is driven by financial leverage (equity multiplier: 23.81x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 1.00 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

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
$0.02
Ann. Volatility
255.6%
25th–75th percentile 5th–95th percentile Median path Historical

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

ExecutiveSalaryStockTotal
John Farley
President and CEO
$102,000 $— $352,000
Chuck Austin
Secretary and CFO
$90,000 $— $340,000

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

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 Trend Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Q2'06 Q3'06 Q4'06 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q1'23 Q1'24 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
ROE 2.2% 2.1% 1.8% 2.1% 2.0% 1.8% 1.9% 2.2% 1.9% 1.9% 1.5% 56.1% 1.2% 14.3% 10.7% 2.5% 0.3% -18.6% -30.7% -46.7% -46.68%
ROA -7.2% -7.1% -6.3% -7.2% -5.4% -5.8% -6.3% -3.5% -4.7% -4.9% -5.4% -3.8% -22.0% -22.9% -30.9% -39.7% -5.2% -4.1% -4.2% -2.0% -1.96%
ROIC -1.6% -1.8% -7.8% -1.7% -1.5% -97.1% -69.8% -69.9% -84.4% -1.0% -89.5% -15.3% -6.5% 21.5% 11.4% 1.1% -2.0% 0.0% 0.5% 0.2% 0.24%
ROCE -1.4% -1.4% -1.3% -1.4% -1.1% -92.5% -1.0% -1.3% -1.2% -1.3% -1.0% -26.9% 42.2% -78.6% -153.5% -78.2% -1.1% -0.2% 0.6% 0.3% 0.30%
Gross Margin — — 50.7% 52.5% 46.6% 76.9% 54.4% 2.0% 8.3% 3.2% -75.9% -35.0% 86.8% — — 32.7% 0.0% 41.7% 51.7% -7.8% -7.83%
Operating Margin — — 90.7% 155.1% 28.6% 45.0% 99.8% -47.8% 75.8% 17.0% 24.5% 75.0% 91.8% — — -1.2% 67.3% 16.9% -45.5% -13.6% -13.56%
Net Margin — — -90.1% -195.7% -40.1% -61.8% -193.0% 69.1% -100.8% -25.0% -43.8% -90.2% -5191.6% — — -1.6% 20.5% -20.7% -88.7% 10.8% 10.77%
EBITDA Margin — — 79.8% -55.2% -15.4% -23.0% -42.5% 22.3% -38.9% -11.7% -16.2% -54.9% 4943.9% — — -1.2% 67.3% 16.9% -45.5% -13.6% -13.56%
FCF Margin -94.0% -111.4% -171.6% -93.3% -36.8% -23.3% -26.8% -71.0% -114.4% -37.4% -29.0% -14.1% -10.8% -11.0% -5.8% -41.5% -27.4% -17.6% -2.0% 20.8% 20.82%
OCF Margin -92.4% -109.5% -168.3% -91.7% -36.2% -22.9% -26.4% -70.2% -114.2% -37.3% -29.0% -14.0% -10.8% -11.0% -5.8% -41.5% -27.4% -17.6% -2.0% 20.8% 20.82%
ROA 3Y Avg snapshot only -26.29%
ROIC Economic snapshot only 0.24%
Cash ROA snapshot only 2.00%
Cash ROIC snapshot only 2.09%
CROIC snapshot only 2.09%
NOPAT Margin snapshot only 2.39%
Pretax Margin snapshot only -11.73%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 30.23%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Q2'06 Q3'06 Q4'06 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q1'23 Q1'24 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
P/E Ratio -2.78 -2.62 -1.53 — -1.02 -0.80 -0.51 -0.48 -26.05 -0.09 -0.08 -0.03 -0.02 -0.15 -0.09 -0.22 -77.64 -117.05 -89.59 -93.50 -198.497
P/S Ratio 715.40 722.90 778.24 0.00 104.30 63.42 46.68 102.74 9241.05 8.70 6.11 1.30 3.74 86.01 134.30 482.80 95.56 51.32 30.07 10.96 23.274
P/B Ratio -5.29 -5.08 -2.78 — -1.62 -1.07 -0.74 -0.94 -42.58 -0.16 -0.12 -0.01 -0.01 15.89 17.61 -94.12 -87.36 23.57 25.58 14.38 30.524
P/FCF -7.61 -6.49 -4.53 -0.00 -2.84 -2.72 -1.74 -1.45 -80.78 -0.23 -0.21 -0.09 -0.35 -7.84 -23.21 -11.62 -3.49 -2.92 -15.18 52.66 52.657
P/OCF — — — — — — — — — — — — — — — — — — — 52.66 52.663
EV/EBITDA -9.31 -10.64 -8.14 -0.36 -6.88 -5.78 -2.33 -1.82 -80.82 -0.92 -1.05 -0.90 0.14 0.18 0.11 0.25 -194.71 9178.19 502.72 668.29 668.291
EV/Revenue 704.37 721.76 998.19 16.81 127.83 77.60 64.76 123.98 9319.85 32.38 30.17 18.96 24.50 82.25 131.98 512.55 121.79 66.05 40.91 20.19 20.185
EV/EBIT 3.76 3.58 2.65 0.10 1.83 1.42 1.00 0.85 37.17 0.44 0.55 0.48 -0.16 -0.19 -0.11 -0.25 -458.45 -2466.28 502.72 668.29 668.291
EV/FCF -7.49 -6.48 -5.82 -0.18 -3.48 -3.33 -2.42 -1.75 -81.47 -0.87 -1.04 -1.35 -2.26 -7.50 -22.81 -12.34 -4.45 -3.75 -20.66 96.94 96.940
Earnings Yield -36.0% -38.1% -65.2% — -97.7% -1.2% -2.0% -2.1% -3.8% -11.5% -12.1% -35.9% -64.5% -6.6% -10.5% -4.5% -1.3% -0.9% -1.1% -1.1% -1.07%
FCF Yield -13.1% -15.4% -22.1% — -35.3% -36.8% -57.4% -69.1% -1.2% -4.3% -4.8% -10.8% -2.9% -12.8% -4.3% -8.6% -28.6% -34.3% -6.6% 1.9% 1.90%
Price/Tangible Book snapshot only 14.378
EV/OCF snapshot only 96.952
EV/Gross Profit snapshot only 128.650
Acquirers Multiple snapshot only 668.291
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Q2'06 Q3'06 Q4'06 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q1'23 Q1'24 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Current Ratio 0.10 0.13 0.13 0.19 0.13 0.10 0.13 0.27 0.13 0.18 0.10 0.00 0.00 1.40 0.46 6.81 2.57 8.49 8.16 4.75 4.746
Quick Ratio 0.10 0.01 0.02 0.10 0.02 0.00 0.03 0.17 0.04 0.10 0.02 0.00 0.00 1.40 0.46 6.81 0.04 7.51 8.16 4.75 4.746
Debt/Equity -0.00 -0.00 -0.79 -0.20 -0.38 -0.24 -0.32 -0.50 -0.41 -0.51 -0.46 -0.12 -0.06 0.00 0.00 -6.09 -24.01 6.86 10.89 12.29 12.292
Net Debt/Equity — — — — — — — — — — — — — -0.69 -0.30 — — 6.77 9.21 12.09 12.092
Debt/Assets 0.00 0.00 2.24 0.56 0.99 0.89 1.14 0.60 0.99 1.04 1.57 2.66 2.68 0.00 0.00 1.03 1.00 0.86 0.89 0.90 0.899
Debt/EBITDA -0.00 -0.00 -1.81 -0.55 -1.31 -1.07 -0.73 -0.80 -0.77 -0.80 -0.84 -0.84 0.12 0.00 0.00 0.02 -41.99 2074.27 157.38 310.33 310.331
Net Debt/EBITDA 0.15 0.02 -1.79 -0.36 -1.27 -1.06 -0.65 -0.31 -0.68 -0.67 -0.84 -0.84 0.12 -0.01 -0.00 0.01 -41.93 2046.70 133.15 305.28 305.282
Interest Coverage 276.36 313.59 237.09 7.08 7.08 5.07 2.98 2.59 2.42 2.44 2.59 2.83 -10.41 -16.11 -27.78 -63.91 -0.58 -0.07 0.20 0.20 0.205
Equity Multiplier -0.33 -0.37 -0.35 -0.36 -0.38 -0.27 -0.28 -0.84 -0.41 -0.49 -0.29 -0.05 -0.02 1.50 1.66 -5.92 -23.99 7.99 12.25 13.67 13.669
Cash Ratio snapshot only 0.530
Debt Service Coverage snapshot only 0.205
Cash to Debt snapshot only 0.016
FCF to Debt snapshot only 0.022
Defensive Interval snapshot only 1648.0 days
Efficiency & Turnover
Metric Trend Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Q2'06 Q3'06 Q4'06 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q1'23 Q1'24 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Asset Turnover 0.03 0.03 0.01 0.03 0.05 0.07 0.07 0.02 0.01 0.05 0.07 0.08 0.09 0.04 0.02 0.02 0.04 0.09 0.12 0.17 0.167
Inventory Turnover — 0.06 0.02 0.06 0.10 0.07 0.07 0.12 0.11 0.25 0.35 2.52 2.50 2.29 2.09 — 0.70 5.19 — — —
Receivables Turnover (trade) 2.18 10.51 3.13 3.43 3.78 25.21 15.52 1.90 1.31 2.51 4.70 4.80 4.81 1.71 1.02 0.58 2.73 0.99 1.35 2.18 2.177
Payables Turnover 0.01 0.01 0.00 0.01 0.03 0.03 0.03 0.05 0.05 0.11 0.16 0.60 0.55 1.02 0.82 0.01 0.08 37.27 1.67 7.95 7.947
DSO (trade) 168 35 117 106 97 14 24 192 280 146 78 76 76 214 358 633 134 368 271 168 167.6 days
DIO 0 6497 23354 6332 3509 5081 5092 2997 3276 1436 1038 145 146 159 175 0 521 70 0 0 0.0 days
DPO 32255 39069 114383 34343 13858 13989 13882 7372 7260 3224 2349 613 659 356 444 38925 4706 10 219 46 45.9 days
Cash Conversion Cycle (trade) -32087 -32537 -90912 -27905 -10252 -8894 -8766 -4183 -3705 -1643 -1234 -392 -437 17 89 -38292 -4051 429 52 122 121.7 days
Cash Velocity snapshot only 6.557
Capital Intensity snapshot only 10.423
Growth (YoY)
Metric Trend Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Q2'06 Q3'06 Q4'06 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q1'23 Q1'24 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Revenue — — -44.7% 38.4% 2.5% 3.8% 7.8% 43.3% -59.6% 14.6% 45.3% 4.1% 5.4% -34.9% -80.6% -91.6% -61.9% 1.1% 6.5% 18.7% 18.71%
Net Income -1.3% -98.6% -80.3% -41.0% -37.3% -37.2% -60.0% -28.3% -40.5% -45.3% -16.9% -10.8% -3.4% -2.7% -2.7% -2.9% 99.8% 99.8% 99.8% 99.9% 99.89%
EPS -72.2% -67.0% -36.7% — 11.0% 6.9% -4.5% — 99.0% 30.6% 64.4% 65.9% -34.0% 99.7% 99.5% 99.4% 100.0% 99.8% 99.8% 99.9% 99.89%
FCF -46.5% -51.2% -2.1% -32.1% -35.5% -0.5% -37.6% -9.1% -25.6% -83.6% -57.4% -1.6% 39.0% 80.9% 96.1% 75.3% 3.6% -2.4% -1.6% 1.1% 1.10%
EBITDA 31.8% 50.7% -3.6% 26.5% 14.9% 5.0% -99.2% -1.1% -1.5% -2.0% -50.5% -58.1% 11.0% 9.6% 9.4% 9.2% -1.0% -100.0% -100.0% -100.0% -99.97%
Op. Income 1.2% 93.1% 75.9% 31.7% 19.2% 12.1% 14.3% -6.6% 13.1% 22.8% 15.2% 20.0% -23.5% -55.9% -70.5% -91.5% -1.0% -100.0% -99.2% -98.2% -98.23%
OCF Growth snapshot only 1.10%
Asset Growth snapshot only 5.77%
Debt Growth snapshot only 4.92%
Shares Change snapshot only 0.05%
Growth (CAGR)
Metric Trend Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Q2'06 Q3'06 Q4'06 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q1'23 Q1'24 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Revenue 3Y — — — — — — — — — — 92.0% 1.2% 1.1% 53.0% 35.5% -15.0% -0.2% 16.7% 28.7% 1.0% 1.04%
Revenue 5Y — — — — — — — — — — — — — — — — — — 59.7% 75.8% 75.77%
EPS 3Y — — — — — — — — — — — — — — — — — — — — —
EPS 5Y — — — — — — — — — — — — — — — — — — — — —
Net Income 3Y — — — — — — — — — — — — — — — — — — — — —
Net Income 5Y — — — — — — — — — — — — — — — — — — — — —
EBITDA 3Y — — — — — — — — — — — — — — — — — — — — —
EBITDA 5Y — — — — — — — — — — — — — — — — — — — — —
Gross Profit 3Y — — — — — — — — — — — — — — — -13.0% -54.2% -11.0% 6.3% — —
Gross Profit 5Y — — — — — — — — — — — — — — — — — — 62.2% 50.5% 50.53%
Op. Income 3Y 1.5% 1.5% 1.6% 2.3% 1.3% 1.0% 72.0% 48.4% 44.2% 38.5% 32.3% 13.8% 1.0% -15.3% -27.0% -54.3% — -94.3% -86.0% -87.8% -87.82%
Op. Income 5Y — — — — — — 1.4% 83.6% 84.7% 83.4% 87.3% 1.1% 59.0% 35.8% 11.6% -19.7% — -79.1% -64.7% -70.5% -70.53%
FCF 3Y — — — — — — — — — — — — — — — — — — — — —
FCF 5Y — — — — — — — — — — — — — — — — — — — — —
OCF 3Y — — — — — — — — — — — — — — — — — — — — —
OCF 5Y — — — — — — — — — — — — — — — — — — — — —
Assets 3Y 4.7% 4.9% 1.7% 2.0% 48.1% 42.5% 50.7% 90.6% 65.6% 79.6% 47.1% 31.2% 18.1% -17.8% -31.7% -25.7% 1.9% 19.9% 19.7% -1.3% -1.32%
Assets 5Y — — — — — — 64.8% 2.2% 2.5% 2.6% 1.1% 97.8% 22.6% 1.7% -7.3% -0.3% 26.8% 38.8% 34.4% 42.3% 42.26%
Equity 3Y — — — — — — — — — — — — — — — — — — — — —
Book Value 3Y — — — — — — — — — — — — — — — — — — — — —
Dividend 3Y — — — — — — — — — — — — — — — — — — — — —
Growth Quality
Metric Trend Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Q2'06 Q3'06 Q4'06 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q1'23 Q1'24 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Revenue Stability 0.60 0.60 0.50 0.89 0.81 0.76 0.54 0.86 0.46 0.77 0.75 0.58 0.60 0.63 0.26 0.18 0.36 0.72 0.40 0.43 0.426
Earnings Stability 0.86 0.89 0.88 0.90 0.93 0.95 0.90 0.94 0.95 0.96 0.97 0.98 0.64 0.67 0.68 0.64 0.13 0.12 0.11 0.08 0.078
Margin Stability — — — — — — 0.66 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 0.000
Rev. Growth Consistency 0.50 0.50 0.00 1.00 1.00 1.00 0.50 1.00 0.00 1.00 1.00 1.00 0.50 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.500
Earn. Growth Consistency 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 0.50 0.50 0.50 0.50 0.500
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Earnings Persistence 0.50 0.50 0.50 0.84 0.85 0.85 0.50 0.89 0.84 0.82 0.93 0.96 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.500
Earnings Smoothness — — — — — — — — — — — — — — — — — — — — —
ROE Trend — — — — — — — — — — — — — — — — — — — — —
Gross Margin Trend — — — — — — 0.13 -1.29 -2.24 -1.07 -1.34 -3.47 -3.42 -10.31 -25.58 2.81 3.00 5.73 13.54 1.70 1.703
FCF Margin Trend — — — — — — 105.50 24.48 -49.00 29.99 70.17 68.04 64.76 19.37 22.15 0.98 35.24 6.57 15.44 28.02 28.018
Sustainable Growth Rate — — — — — — — — — — — — — — — — — — — — —
Internal Growth Rate — — — — — — — — — — — — — — — — — — — — —
Cash Flow Quality
Metric Trend Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Q2'06 Q3'06 Q4'06 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q1'23 Q1'24 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
OCF/Net Income 0.36 0.40 0.33 0.38 0.36 0.29 0.29 0.32 0.32 0.37 0.39 0.30 0.04 0.02 0.00 0.02 22.24 40.12 5.90 -1.78 -1.775
FCF/OCF 1.02 1.02 1.02 1.02 1.02 1.02 1.01 1.01 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
FCF/Net Income snapshot only -1.776
OCF/EBITDA snapshot only 6.893
CapEx/Revenue 1.6% 1.8% 3.3% 1.5% 58.8% 38.8% 38.2% 80.7% 21.2% 5.4% 4.2% 2.9% 0.0% 0.0% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.00%
Accruals Ratio -4.60 -4.25 -4.22 -4.46 -3.51 -4.14 -4.51 -2.37 -3.20 -3.04 -3.27 -2.66 -21.02 -22.47 -30.79 -38.94 1.10 1.62 0.20 -0.05 -0.054
Sloan Accruals snapshot only -0.031
Cash Flow Adequacy snapshot only 7155.614
Dividends & Buybacks
Metric Trend Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Q2'06 Q3'06 Q4'06 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q1'23 Q1'24 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 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% 0.0% 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 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Payout Ratio — — — — — — — — — — — — — — — — — — — — —
FCF Payout Ratio — — — — — — — — — — — — — — — — — — — 0.0% 0.00%
Total Payout Ratio — — — — — — — — — — — — — — — — — — — — —
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% 0.0% 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% -5.4% -6.8% -11.6% -11.60%
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% 0.0% 0.0% 0.0% 0.0% -5.4% -6.8% -11.6% -11.60%
DuPont Factors
Metric Trend Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Q2'06 Q3'06 Q4'06 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q1'23 Q1'24 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Tax Burden (NI/EBT) -1.28 -1.37 -1.35 -1.53 -1.68 -1.42 -1.65 -1.63 -1.57 -1.57 -1.55 -1.40 1.42 1.26 1.17 1.05 1.00 1.00 1.00 1.00 1.000
Interest Burden (EBT/EBIT) 1.07 1.00 1.00 0.91 0.87 1.01 0.87 0.91 0.90 0.86 0.88 0.85 1.10 1.06 1.04 1.02 4.63 16.37 -4.12 -3.88 -3.882
EBIT Margin 187.45 201.70 376.38 174.47 69.68 54.60 64.54 145.50 250.76 73.72 54.57 39.20 -154.91 -425.65 -1171.02 -2039.66 -0.27 -0.03 0.08 0.03 0.030
Asset Turnover 0.03 0.03 0.01 0.03 0.05 0.07 0.07 0.02 0.01 0.05 0.07 0.08 0.09 0.04 0.02 0.02 0.04 0.09 0.12 0.17 0.167
Equity Multiplier -0.30 -0.29 -0.29 -0.29 -0.36 -0.30 -0.31 -0.63 -0.40 -0.39 -0.29 -0.15 -0.05 -0.63 -0.35 -0.06 -0.05 4.49 7.36 23.81 23.815
Per Share
Metric Trend Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Q2'06 Q3'06 Q4'06 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q1'23 Q1'24 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
EPS (Diluted TTM) $-10.43 $-10.68 $-9.46 — $-9.28 $-9.94 $-9.88 $-9.47 $-0.09 $-6.90 $-3.52 $-3.23 $-3.23 $-0.02 $-0.02 $-0.02 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00
Book Value/Share $-5.48 $-5.52 $-5.22 — $-5.85 $-7.44 $-6.76 $-4.78 $-0.06 $-3.82 $-2.50 $-10.04 $-4.90 $0.00 $0.00 $-0.00 $-0.00 $0.00 $0.00 $0.00 $0.00
Tangible Book/Share $-5.53 $-5.52 $-5.22 — $-5.85 $-7.44 $-6.77 $-4.79 $-0.06 $-3.82 $-2.51 $-10.04 $-4.90 $0.00 $0.00 $-0.00 $-0.00 $0.00 $0.00 $0.00 $0.00
Revenue/Share $0.04 $0.04 $0.02 — $0.09 $0.13 $0.11 $0.04 $0.00 $0.07 $0.05 $0.07 $0.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
FCF/Share $-3.81 $-4.31 $-3.20 — $-3.35 $-2.94 $-2.87 $-3.11 $-0.03 $-2.58 $-1.38 $-0.97 $-0.14 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $0.00 $0.00
OCF/Share $-3.74 $-4.24 $-3.14 — $-3.30 $-2.89 $-2.83 $-3.07 $-0.03 $-2.57 $-1.38 $-0.97 $-0.14 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $-0.00 $0.00 $0.00
Cash/Share $0.45 $0.04 $0.04 — $0.08 $0.02 $0.24 $1.47 $0.00 $0.30 $0.00 $0.01 $0.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
EBITDA/Share $-3.07 $-2.63 $-2.28 — $-1.69 $-1.69 $-2.97 $-2.99 $-0.03 $-2.44 $-1.36 $-1.45 $2.38 $0.02 $0.02 $0.02 $-0.00 $0.00 $0.00 $0.00 $0.00
Debt/Share $0.00 $0.00 $4.14 — $2.22 $1.81 $2.18 $2.40 $0.02 $1.94 $1.14 $1.22 $0.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Net Debt/Share $-0.45 $-0.04 $4.10 — $2.14 $1.79 $1.94 $0.93 $0.02 $1.63 $1.14 $1.22 $0.28 $-0.00 $-0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Academic Models
Metric Trend Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Q2'06 Q3'06 Q4'06 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q1'23 Q1'24 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Altman-B Score — — — — — — — — — — — — — — — — — — — — -124.503
Altman Z-Prime snapshot only -49.397
Piotroski F-Score 3 3 3 5 4 2 4 3 1 3 2 2 4 4 3 4 3 3 3 5 5
Beneish M-Score — — -7.21 — — — -19.95 — -11.79 6.62 -10.77 — -130.42 — — -391.36 8.56 — — 14.75 14.752
Ohlson O-Score snapshot only -1.936
ROIC (Greenblatt) snapshot only 2.80%
Net-Net WC snapshot only $-0.00
EVA snapshot only $-153829.58
Credit
Metric Trend Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Q2'06 Q3'06 Q4'06 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q1'23 Q1'24 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Current
Credit Rating snapshot only B-
Credit Score 20.00 20.00 14.65 14.79 14.63 14.62 12.97 16.58 12.95 14.63 14.53 16.33 14.55 43.98 38.15 20.00 10.53 23.21 20.07 20.23 20.231
Credit Grade snapshot only 16
Credit Trend snapshot only 0.231
Implied Spread (bps) snapshot only 900.000
Industry Credit Rank snapshot only 10
Sector Credit Rank snapshot only 4

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms