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.

★ ★ ★ ★ ★ — Grade A+

Profitability

—

Balance Sheet

43

Earnings Quality

30

Growth

—

Value

15

Momentum

—

Safety

0

Cash Flow

—

Risk & Quality Signals

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

Altman Z-Score

-68.75

Distress Zone

Piotroski F-Score

2/9

✗ ✗ ✗ ✓ ✗ ✗ ✗ ✗ ✓

Beneish M-Score

—

Ohlson O-Score

75.11

Bankruptcy prob: 100.0%

High Risk

Credit Rating

B-

Score: 20.0/100

Trend: Stable

Earnings Quality

—

OCF/NI: 0.32x

Accruals: -102.0%

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. AWIN scores -68.75, 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. AWIN scores 2/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. 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. AWIN's implied 100.0% bankruptcy probability signals significant financial distress. 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. AWIN receives an estimated rating of B- (score: 20.0/100), 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

-0.00x

PEG

-0.00x

P/S

0.00x

P/B

-0.00x

P/FCF

-1.85x

P/OCF

—

EV/EBITDA

1.14x

EV/Revenue

-21.04x

EV/EBIT

1.18x

EV/FCF

-3.13x

Earnings Yield

-170.62%

FCF Yield

-53.93%

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. AWIN 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

-1.306

NI / EBT

×

Interest Burden

0.915

EBT / EBIT

×

EBIT Margin

-17.822

EBIT / Rev

×

Asset Turnover

-0.070

Rev / Assets

×

Equity Multiplier

-1.012

Assets / Equity

=

ROE

151.1%

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. AWIN's ROE of 151.1% is driven by Asset Turnover (-0.070), indicating efficient use of assets to generate revenue. A tax burden ratio of -1.31 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 1252 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

470.2%

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	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
ROE	-4.3%	-7.3%	-10.6%	-3.2%	4.9%	-3.1%	-18.3%	1.8%	3.1%	1.5%	1.51%
ROA	-28.0%	-6.9%	-10.2%	-1.3%	4.0%	-2.6%	-15.0%	-1.2%	-42.6%	-1.5%	-1.49%
ROIC	-2.8%	-5.7%	-8.3%	-4.8%	-11.0%	-1.5%	1.6%	90.1%	50.0%	51.7%	51.74%
ROCE	-25.6%	-6.8%	-10.1%	-1.8%	3.3%	54.0%	26.7%	9.3%	42.8%	-1.8%	-1.79%
Gross Margin	-5.4%	4.0%	-32.7%	-70.1%	1.5%	24.6%	-9.3%	-39.0%	5.2%	—	—
Operating Margin	-2.2%	-1.8%	-11.9%	-17.7%	-3.3%	-6.4%	-359.2%	-85.5%	-21.8%	—	—
Net Margin	-2.5%	-1.7%	-11.9%	-19.7%	-4.2%	-6.2%	-444.3%	-104.7%	5.8%	—	—
EBITDA Margin	-2.2%	-1.8%	-11.7%	-17.7%	-4.6%	-2.7%	-355.4%	-84.3%	-22.0%	—	—
FCF Margin	-1.6%	-1.7%	-1.6%	-1.6%	-7.3%	-3.5%	-85.7%	-1.1%	-7.9%	6.7%	6.73%
OCF Margin	-1.5%	-1.7%	-1.6%	-1.6%	-8.4%	-4.1%	-1.3%	-1.5%	-7.9%	6.8%	6.75%
ROA 3Y Avg	snapshot only										-3.14%
ROIC Economic	snapshot only										53.91%
Cash ROA	snapshot only										-2.92%
NOPAT Margin	snapshot only										5.11%
Pretax Margin	snapshot only										-16.30%
R&D / Revenue	snapshot only										4.73%
SGA / Revenue	snapshot only										-20.48%
SBC / Revenue	snapshot only										-9.69%

Valuation

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
P/E Ratio	-31.71	-4.23	-47.38	-35.56	213.89	-29.72	-2.58	-0.83	-0.37	-0.59	-0.000
P/S Ratio	78.58	8.69	132.78	127.50	-741.77	-31.93	-12.87	-3.73	11.43	-12.48	0.000
P/B Ratio	1.36	0.31	5.02	113.46	306.23	-11.81	-2.10	-0.50	-0.52	-0.68	-0.000
P/FCF	-50.40	-5.05	-80.99	-79.19	101.05	9.05	15.01	3.49	-1.44	-1.85	-1.854
P/OCF	—	—	—	—	88.37	7.83	9.83	2.52	—	—	—
EV/EBITDA	-39.10	-4.38	-48.93	-37.26	139.18	12.61	-34.11	-40.98	-2.71	1.14	1.139
EV/Revenue	85.04	8.68	132.78	126.95	-741.58	-36.33	-16.32	-7.05	15.36	-21.04	-21.041
EV/EBIT	-38.23	-4.28	-47.84	-36.51	153.03	13.87	-23.13	-17.70	-2.50	1.18	1.181
EV/FCF	-54.54	-5.05	-80.99	-78.85	101.02	10.29	19.04	6.59	-1.94	-3.13	-3.125
Earnings Yield	-3.2%	-23.7%	-2.1%	-2.8%	0.5%	-3.4%	-38.8%	-1.2%	-2.7%	-1.7%	-1.71%
FCF Yield	-2.0%	-19.8%	-1.2%	-1.3%	1.0%	11.1%	6.7%	28.7%	-69.4%	-53.9%	-53.93%
Shareholder Yield	snapshot only										0.00%

Leverage & Solvency

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
Current Ratio	2.07	0.47	0.14	2.42	1.39	0.71	0.47	0.24	0.08	0.19	0.188
Quick Ratio	1.09	0.47	0.14	2.11	0.94	0.39	0.34	0.24	0.08	0.19	0.188
Debt/Equity	0.11	0.00	0.00	0.78	0.08	-1.68	-0.57	-0.45	-0.18	-0.48	-0.485
Net Debt/Equity	0.11	-0.00	0.00	-0.49	-0.08	—	—	—	—	—	—
Debt/Assets	0.75	0.00	0.00	0.31	0.00	0.63	0.97	2.22	3.07	3.87	3.867
Debt/EBITDA	-3.05	-0.00	-0.00	-0.26	0.04	1.58	-7.26	-19.37	-0.69	0.48	0.484
Net Debt/EBITDA	-2.97	0.00	-0.00	0.16	-0.04	1.53	-7.22	-19.30	-0.69	0.46	0.463
Interest Coverage	-544.84	-524.57	-547.25	-568.57	137.07	200.54	-2.66	-0.70	-3.02	3.66	3.660
Equity Multiplier	0.15	1.05	1.04	2.50	63.29	-2.69	-0.58	-0.20	-0.06	-0.13	-0.125
Cash Ratio	snapshot only										0.031
Debt Service Coverage	snapshot only										3.793
Cash to Debt	snapshot only										0.042
FCF to Debt	snapshot only										-0.753
Defensive Interval	snapshot only										34.4 days

Efficiency & Turnover

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
Asset Turnover	0.11	0.03	0.04	0.36	-0.01	-0.02	-0.03	-0.26	0.01	-0.07	-0.070
Inventory Turnover	8.27	—	—	3.97	3.03	1.86	4.25	7.39	3.56	2.07	2.073
Receivables Turnover	2.61	—	—	23.99	-2.17	-3.92	-23.31	-11.07	—	-1.09	-1.086
Payables Turnover	—	31.89	15.81	2.56	—	1.39	0.99	1.15	4.98	1.11	1.112
DSO	140	0	0	15	-168	-93	-16	-33	0	-336	-335.9 days
DIO	44	0	0	92	121	196	86	49	103	176	176.1 days
DPO	0	11	23	143	0	263	368	318	73	328	328.1 days
Cash Conversion Cycle	184	-11	-23	-35	—	—	—	—	29	—	—
Cash Velocity	snapshot only										-2.648
Capital Intensity	snapshot only										-2.310

Growth (YoY)

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
Revenue	—	—	—	—	-1.4%	-1.4%	-1.4%	-1.5%	2.1%	72.3%	72.30%
Net Income	—	—	—	—	1.6%	79.2%	22.2%	43.3%	-10.5%	-4.5%	-4.49%
EPS	—	—	—	—	1.2%	98.7%	23.8%	49.5%	-9.4%	-2.5%	-2.50%
FCF	—	—	—	—	3.0%	1.8%	1.2%	1.3%	-2.1%	-1.5%	-1.53%
EBITDA	—	—	—	—	2.0%	1.6%	92.3%	97.7%	-2.1%	77.7%	77.66%
Op. Income	—	—	—	—	94.9%	43.8%	16.3%	39.3%	-43.8%	50.9%	50.90%
OCF Growth	snapshot only										-1.46%
Asset Growth	snapshot only										-91.18%
Debt Growth	snapshot only										-45.59%
Shares Change	snapshot only										57.09%

Growth Quality

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
Revenue Stability	—	—	—	—	—	—	—	—	0.15	0.57	0.566
Earnings Stability	—	—	—	—	—	—	—	—	0.51	0.02	0.019
Margin Stability	—	—	—	—	—	—	—	—	—	—	—
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.500
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	0.00	0.00	0.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	—	—	—	—	—	—	—	—	0.20	0.50	0.500
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	—
ROE Trend	—	—	—	—	—	—	—	—	—	—	—
Gross Margin Trend	—	—	—	—	—	—	—	—	—	—	—
FCF Margin Trend	—	—	—	—	—	—	—	—	—	—	—
Sustainable Growth Rate	—	—	—	—	4.9%	—	—	—	—	—	—
Internal Growth Rate	—	—	—	—	4.1%	—	—	—	—	—	—

Cash Flow Quality

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
OCF/Net Income	0.61	0.82	0.57	0.44	2.42	-3.80	-0.26	-0.33	0.25	0.32	0.317
FCF/OCF	1.03	1.02	1.02	1.02	0.87	0.87	0.65	0.72	1.01	1.00	0.997
FCF/Net Income	snapshot only										0.316
OCF/EBITDA	snapshot only										-0.366
CapEx/Revenue	4.3%	2.5%	3.0%	3.1%	-1.1%	-54.9%	-45.2%	-40.9%	4.3%	-2.2%	-2.17%
CapEx/Depreciation	snapshot only										0.039
Accruals Ratio	-0.11	-0.01	-0.04	-0.72	-0.06	-0.13	-0.19	-1.55	-0.32	-1.02	-1.020
Sloan Accruals	snapshot only										-0.214
Cash Flow Adequacy	snapshot only										-311.682

Dividends & Buybacks

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
Dividend Yield	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
Payout Ratio	—	—	—	—	0.0%	—	—	—	—	—	—
FCF Payout Ratio	—	—	—	—	0.0%	0.0%	0.0%	0.0%	—	—	—
Total Payout Ratio	—	—	—	—	3.6%	—	—	—	—	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.0%	1.7%	19.7%	41.2%	1.3%	0.0%	0.0%	0.00%
Net Buyback Yield	0.0%	0.0%	0.0%	-1.2%	0.5%	6.2%	12.9%	1.3%	0.0%	-10.0%	-10.04%
Total Shareholder Return	0.0%	0.0%	0.0%	-1.2%	0.5%	6.2%	12.9%	1.3%	0.0%	-10.0%	-10.04%

DuPont Factors

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
Tax Burden (NI/EBT)	1.03	1.02	1.05	1.07	0.70	-0.44	2.64	2.41	4.86	-1.31	-1.306
Interest Burden (EBT/EBIT)	1.08	1.00	0.96	0.96	1.03	0.94	2.68	4.65	1.04	0.91	0.915
EBIT Margin	-2.22	-2.03	-2.78	-3.48	-4.85	-2.62	0.71	0.40	-6.14	-17.82	-17.822
Asset Turnover	0.11	0.03	0.04	0.36	-0.01	-0.02	-0.03	-0.26	0.01	-0.07	-0.070
Equity Multiplier	0.15	1.05	1.04	2.50	1.24	1.20	1.22	-1.56	-7.36	-1.01	-1.012

Per Share

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
EPS (Diluted TTM)	$-31.44	$-237.74	$-21.36	$-28.66	$4.90	$-3.16	$-16.29	$-14.48	$-41.17	$-11.06	$-11.06
Book Value/Share	$733.71	$3266.46	$201.65	$8.98	$3.43	$-7.96	$-20.00	$-23.92	$-29.33	$-9.57	$-31.43
Tangible Book/Share	$732.35	$3266.46	$201.65	$8.71	$3.16	$-8.27	$-20.00	$-23.92	$-29.33	$-9.57	$-9.57
Revenue/Share	$12.69	$115.67	$7.62	$7.99	$-1.41	$-2.94	$-3.26	$-3.24	$1.32	$-0.52	$0.00
FCF/Share	$-19.78	$-198.89	$-12.50	$-12.87	$10.38	$10.39	$2.80	$3.46	$-10.50	$-3.49	$-11.19
OCF/Share	$-19.24	$-195.94	$-12.26	$-12.62	$11.87	$12.01	$4.27	$4.79	$-10.44	$-3.51	$-11.19
Cash/Share	$2.27	$0.86	$0.04	$11.44	$0.54	$0.44	$0.06	$0.04	$0.00	$0.20	$0.00
EBITDA/Share	$-27.59	$-229.17	$-20.68	$-27.23	$7.54	$8.48	$-1.56	$-0.56	$-7.50	$9.59	$9.59
Debt/Share	$84.16	$0.00	$0.06	$7.00	$0.27	$13.39	$11.35	$10.79	$5.20	$4.64	$4.64
Net Debt/Share	$81.89	$-0.86	$0.03	$-4.44	$-0.27	$12.95	$11.29	$10.75	$5.20	$4.44	$4.44

Academic Models

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	-68.754
Altman Z-Prime	snapshot only										-182.969
Piotroski F-Score	2	2	2	2	5	5	3	3	2	2	2
Beneish M-Score	—	—	—	—	—	-10.95	-23.66	-20.42	—	—	—
Ohlson O-Score	snapshot only										75.113
Net-Net WC	snapshot only										$-9.57

Credit

Metric	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
Credit Rating	snapshot only										B-
Credit Score	53.52	41.86	44.31	54.28	77.87	20.00	18.24	20.00	12.78	20.00	20.000
Credit Grade	snapshot only										16
Credit Trend	snapshot only										0.000
Implied Spread (bps)	snapshot only										900.000
Industry Credit Rank	snapshot only										8
Sector Credit Rank	snapshot only										12

AWIN 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