— Know what they know.
Not Investment Advice

BNKK NASDAQ

Bonk, Inc.
1W: +14.4% 1M: +44.6% 3M: +18.2% YTD: -40.5% 1Y: -82.1%
$1.75
-0.01 (-0.57%)
 
Weekly Expected Move ±17.5%
$1 $1 $2 $2 $2
NASDAQ · Consumer Defensive · Beverages - Non-Alcoholic · Tech Score Buy · Power 66 · $14.0M mcap · 5M float · 6.21% daily turnover · Short 45% 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
43.8 / 100
NoneWeakNarrowWide
Primary source: Switching Costs  ·  ROIC: -73.3%
Cost Advantage
26
Intangibles
40
Switching Cost
67
Network Effect
39
Scale
40
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. BNKK shows a Weak competitive edge (43.8/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Switching Costs. Negative ROIC of -73.3% indicates the company is currently destroying value, though this may reflect a growth investment phase.

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.

C
Oct 02, 2026
DCF
1
ROE
1
ROA
1
D/E
2
P/E
1
P/B
5
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. BNKK receives an overall rating of C. Strongest factors: P/B (5/5). Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), D/E (2/5), P/E (1/5).
Rating Change History
DateFromTo
2026-10-01 B- C
2026-07-01 C+ B-
2026-04-22 C C+
2026-04-06 D+ C
2026-04-02 C D+
2026-04-01 B- C
2026-02-18 C+ B-
2026-02-06 B- C+
2026-02-04 C+ B-
2026-02-02 B- C+

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
6
Balance Sheet
0
Earnings Quality
32
Growth
—
Value
33
Momentum
—
Safety
0
Cash Flow
30
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. BNKK scores highest in Value (33/100) and lowest in Balance Sheet (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 Z-Score
-15.54
Distress Zone
Piotroski F-Score
2/9
✗ ✗ ✗ ✓ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
9.74
Bankruptcy prob: 100.0%
High Risk
Credit Rating
B-
Score: 22.5/100
Earnings Quality
—
OCF/NI: 0.28x
Accruals: -193.0%
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. BNKK scores -15.54, 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. BNKK 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. BNKK'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. BNKK receives an estimated rating of B- (score: 22.5/100).

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
-0.09x
PEG
0.00x
P/S
1.50x
P/B
0.27x
P/FCF
-0.27x
P/OCF
—
EV/EBITDA
-0.08x
EV/Revenue
0.69x
EV/EBIT
-0.08x
EV/FCF
-0.27x
Earnings Yield
-1288.82%
FCF Yield
-365.62%
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. BNKK 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
1.055
EBT / EBIT
×
EBIT Margin
-8.535
EBIT / Rev
×
Asset Turnover
0.296
Rev / Assets
×
Equity Multiplier
1.148
Assets / Equity
=
ROE
-305.6%
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. BNKK's ROE of -305.6% is driven by Asset Turnover (0.296), indicating efficient use of assets to generate revenue. 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 255 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$1.75
Median 1Y
$0.14
5th Pctile
$0.02
95th Pctile
$1.27
Ann. Volatility
133.9%
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 Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
ROE -44.5% -2.2% -2.3% -3.1% -3.06%
ROA -41.4% -1.9% -2.0% -2.7% -2.66%
ROIC -19.7% -59.4% -56.5% -73.3% -73.26%
ROCE -44.1% -2.2% -2.3% -2.9% -2.90%
Gross Margin 16.8% 35.7% 78.0% 19.5% 19.47%
Operating Margin -8.2% -4.4% 31.7% -1.8% -1.79%
Net Margin -16.6% -23.5% -42.2% -5.2% -5.20%
EBITDA Margin -16.4% -23.3% -36.6% -1.6% -1.65%
FCF Margin -6.6% -5.1% -2.6% -2.6% -2.55%
OCF Margin -6.3% -4.9% -2.6% -2.5% -2.48%
ROIC Economic snapshot only -72.99%
Cash ROA snapshot only -73.32%
Cash ROIC snapshot only -84.35%
CROIC snapshot only -86.90%
NOPAT Margin snapshot only -2.15%
Pretax Margin snapshot only -9.00%
R&D / Revenue snapshot only 0.10%
SGA / Revenue snapshot only 3.26%
SBC / Revenue snapshot only 1.04%
Valuation
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
P/E Ratio -1.20 -0.15 -0.14 -0.08 -0.090
P/S Ratio 19.90 2.88 1.37 0.70 1.499
P/B Ratio 0.53 0.32 0.34 0.24 0.273
P/FCF -3.02 -0.56 -0.52 -0.27 -0.274
P/OCF — — — — —
EV/EBITDA -0.95 -0.12 -0.14 -0.08 -0.082
EV/Revenue 15.58 2.35 1.30 0.69 0.692
EV/EBIT -0.95 -0.12 -0.14 -0.08 -0.081
EV/FCF -2.36 -0.46 -0.49 -0.27 -0.271
Earnings Yield -83.4% -6.9% -7.0% -12.9% -12.89%
FCF Yield -33.1% -1.8% -1.9% -3.7% -3.66%
PEG Ratio snapshot only 0.002
Price/Tangible Book snapshot only 3.203
EV/Gross Profit snapshot only 1.404
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
Current Ratio 10.59 1.01 1.28 1.05 1.050
Quick Ratio 10.43 0.85 1.13 0.91 0.909
Debt/Equity 0.01 0.01 0.01 0.01 0.008
Net Debt/Equity -0.12 -0.06 -0.02 -0.00 -0.002
Debt/Assets 0.00 0.01 0.01 0.01 0.007
Debt/EBITDA -0.01 -0.00 -0.00 -0.00 -0.003
Net Debt/EBITDA 0.26 0.03 0.01 0.00 0.001
Interest Coverage -121.69 -205.39 -194.39 -194.46 -194.462
Equity Multiplier 1.07 1.17 1.15 1.15 1.148
Cash Ratio snapshot only 0.071
Debt Service Coverage snapshot only -192.496
Cash to Debt snapshot only 1.290
FCF to Debt snapshot only -106.037
Defensive Interval snapshot only 15.4 days
Efficiency & Turnover
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
Asset Turnover 0.02 0.09 0.21 0.30 0.296
Inventory Turnover 1.89 3.00 5.03 8.29 8.286
Receivables Turnover 5.65 42.63 4.91 9.54 9.539
Payables Turnover 0.55 1.15 1.58 2.28 2.281
DSO 65 9 74 38 38.3 days
DIO 193 122 73 44 44.1 days
DPO 664 317 230 160 160.0 days
Cash Conversion Cycle -406 -187 -83 -78 -77.7 days
Fixed Asset Turnover snapshot only 219.630
Operating Cycle snapshot only 82.3 days
Cash Velocity snapshot only 32.175
Capital Intensity snapshot only 3.381
Growth Quality
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue Stability — — — — —
Earnings Stability — — — — —
Margin Stability — — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0 0
Earnings Persistence — — — — —
Earnings Smoothness — — — — —
ROE Trend — — — — —
Gross Margin Trend — — — — —
FCF Margin Trend — — — — —
Sustainable Growth Rate — — — — —
Internal Growth Rate — — — — —
Cash Flow Quality
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
OCF/Net Income 0.38 0.25 0.27 0.28 0.275
FCF/OCF 1.04 1.04 1.03 1.03 1.030
FCF/Net Income snapshot only 0.284
CapEx/Revenue 28.2% 18.2% 8.6% 7.5% 7.50%
CapEx/Depreciation snapshot only 0.869
Accruals Ratio -0.26 -1.40 -1.49 -1.93 -1.930
Sloan Accruals snapshot only -0.021
Cash Flow Adequacy snapshot only -33.038
Dividends & Buybacks
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.00 $0.00
Payout Ratio — — — — —
FCF Payout Ratio — — — — —
Total Payout Ratio — — — — —
Div. Increase Streak — — — — —
Chowder Number — — — — —
Buyback Yield 0.0% 0.0% 0.0% 0.0% 0.00%
Net Buyback Yield -46.3% -1.7% -1.7% -2.9% -2.86%
Total Shareholder Return -46.3% -1.7% -1.7% -2.9% -2.86%
DuPont Factors
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
Tax Burden (NI/EBT) 1.00 1.00 1.00 1.00 1.000
Interest Burden (EBT/EBIT) 1.01 1.00 1.01 1.05 1.055
EBIT Margin -16.46 -19.74 -9.49 -8.54 -8.535
Asset Turnover 0.02 0.09 0.21 0.30 0.296
Equity Multiplier 1.07 1.17 1.15 1.15 1.148
Per Share
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
EPS (Diluted TTM) $-7.82 $-17.75 $-18.18 $-19.59 $-19.59
Book Value/Share $17.59 $8.15 $7.75 $6.41 $6.41
Tangible Book/Share $12.88 $0.51 $0.80 $0.47 $0.47
Revenue/Share $0.47 $0.89 $1.90 $2.18 $2.18
FCF/Share $-3.11 $-4.59 $-5.04 $-5.56 $-5.56
OCF/Share $-2.98 $-4.42 $-4.88 $-5.39 $-5.39
Cash/Share $2.12 $0.56 $0.21 $0.07 $0.07
EBITDA/Share $-7.71 $-17.57 $-17.94 $-18.38 $-18.38
Debt/Share $0.09 $0.08 $0.08 $0.05 $0.05
Net Debt/Share $-2.03 $-0.48 $-0.13 $-0.02 $-0.02
Academic Models
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
Altman Z-Score — — — — -15.545
Altman Z-Prime snapshot only -34.985
Piotroski F-Score 2 2 2 2 2
Beneish M-Score — — — — —
Ohlson O-Score snapshot only 9.745
ROIC (Greenblatt) snapshot only -324.82%
Net-Net WC snapshot only $0.05
EVA snapshot only $-22862609.80
Credit
Metric Trend Q3'25 Q4'25 Q1'26 Q2'26 Current
Credit Rating snapshot only B-
Credit Score 38.48 23.88 25.87 22.46 22.464
Credit Grade snapshot only 16
Implied Spread (bps) snapshot only 900.000
Industry Credit Rank snapshot only 9
Sector Credit Rank snapshot only 10

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