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

24

Earnings Quality

32

Growth

32

Value

15

Momentum

37

Safety

0

Cash Flow

30

Risk & Quality Signals

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

Altman Z-Score

-12.65

Distress Zone

Piotroski F-Score

4/9

✗ ✗ ✓ ✓ ✓ ✓ ✗ ✗ ✗

Beneish M-Score

—

Ohlson O-Score

2.93

Bankruptcy prob: 94.9%

High Risk

Credit Rating

CCC

Score: 16.7/100

Trend: Improving

Earnings Quality

—

OCF/NI: 0.84x

Accruals: -22.2%

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. EFTR scores -12.65, 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. EFTR scores 4/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. 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. EFTR's implied 94.9% 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. EFTR receives an estimated rating of CCC (score: 16.7/100), with a improving 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

-1.31x

P/OCF

—

EV/EBITDA

-1.05x

EV/Revenue

205.47x

EV/EBIT

-1.05x

EV/FCF

-1.14x

Earnings Yield

-90.13%

FCF Yield

-76.20%

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. EFTR 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

1.094

EBT / EBIT

×

EBIT Margin

-195.383

EBIT / Rev

×

Asset Turnover

0.007

Rev / Assets

×

Equity Multiplier

-12.308

Assets / Equity

=

ROE

1737.6%

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. EFTR's ROE of 1737.6% is driven by Asset Turnover (0.007), 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 1389 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

461.0%

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

Executive	Salary	Stock	Total
Stephen T. Worland, Ph.D. President and Chief Executive Officer	$566,500	$—	$3,843,052
Michael Byrnes Financial ancial Officer	$435,735	$—	$1,975,301
Alana McNulty Business hief Business Officer	$255,921	$—	$1,611,534
Premal Patel, M.D., Ph.D. Former Chief Medical Officer	$164,270	$—	$935,815
Douglas Warner, M.D. Chief Medical Officer	$179,135	$—	$711,962

CEO Pay Ratio

5:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $3,843,052

Avg Employee Cost (SGA/emp): $780,357

Employees: 14

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees

14

-6.7% YoY

Revenue / Employee

—

Profit / Employee

$-2,557,929

NI: $-35,811,000

SGA / Employee

$780,357

Avg labor cost proxy

R&D / Employee

$1,637,071

Innovation spend

Scaling Efficiency

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	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
ROE	1.2%	8.4%	42.4%	91.4%	2.6%	-38.7%	2.9%	-2.1%	-3.5%	-3.4%	-9.5%	37.7%	17.4%	17.38%
ROA	-38.4%	-84.9%	-5.4%	29.2%	76.4%	83.4%	11.7%	-54.5%	-1.0%	-1.1%	-1.3%	-1.4%	-1.4%	-1.41%
ROIC	1.2%	6.3%	36.1%	-4.3%	69.1%	2.5%	3.1%	12.0%	8.0%	13.7%	21.4%	7.5%	6.1%	6.08%
ROCE	1.2%	-1.3%	-14.5%	35.1%	58.4%	1.3%	65.8%	-5.1%	7.0%	-11.0%	9.7%	6.3%	-20.3%	-20.26%
Gross Margin	—	-4.9%	98.6%	99.7%	—	99.9%	—	—	—	—	—	81.5%	—	—
Operating Margin	—	-7.3%	-20.4%	14.0%	—	-3.9%	—	—	—	—	—	-53.1%	—	—
Net Margin	—	-8.0%	20.8%	13.3%	—	-3.4%	—	—	—	—	—	-56.4%	—	—
EBITDA Margin	—	-7.3%	22.0%	-8.7%	—	-3.2%	—	—	—	—	—	-51.5%	—	—
FCF Margin	—	-15.6%	-17.8%	-9.8%	-10.4%	-6.5%	-7.1%	-13.0%	-13.5%	—	—	-183.0%	-180.7%	-180.71%
OCF Margin	—	-15.6%	-17.8%	-9.8%	-10.4%	-6.5%	-7.0%	-12.9%	-13.4%	—	—	-182.4%	-180.2%	-180.19%
ROA 3Y Avg	snapshot only													-79.75%
ROIC Economic	snapshot only													-1.24%
Cash ROA	snapshot only													-1.08%
NOPAT Margin	snapshot only													-161.66%
Pretax Margin	snapshot only													-213.77%
R&D / Revenue	snapshot only													133.24%
SGA / Revenue	snapshot only													68.44%
SBC / Revenue	snapshot only													27.40%

Valuation

Metric	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
P/E Ratio	-22.16	-18.39	-174.47	21.17	6.84	2.42	4.17	-0.78	-0.41	-1.07	-1.03	-0.87	-1.11	-0.000
P/S Ratio	—	322.37	506.87	131.20	68.25	15.10	6.84	8.84	7.37	—	—	192.67	237.16	0.000
P/B Ratio	-26.94	-1.55	-73.96	19.35	6.89	2.98	2.04	4.56	-3.08	15.42	-9.34	-5.39	46.46	-0.000
P/FCF	-29.19	-20.63	-28.52	-13.41	-6.57	-2.32	-0.97	-0.68	-0.55	-1.27	-1.20	-1.05	-1.31	-1.312
P/OCF	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EV/EBITDA	-23.55	-20.51	-275.19	-21.26	-32.85	-6.37	-0.45	-0.58	-0.49	-1.02	-1.19	-1.01	-1.05	-1.045
EV/Revenue	—	335.15	475.61	119.56	58.19	9.70	3.14	5.84	8.03	—	—	206.09	205.47	205.467
EV/EBIT	-23.53	-20.44	-269.20	17.35	5.42	1.44	1.41	-0.58	-0.49	-1.02	-1.20	-1.02	-1.05	-1.052
EV/FCF	-29.55	-21.45	-26.76	-12.22	-5.60	-1.49	-0.44	-0.45	-0.59	-1.12	-1.29	-1.13	-1.14	-1.137
Earnings Yield	-4.5%	-5.4%	-0.6%	4.7%	14.6%	41.2%	24.0%	-1.3%	-2.4%	-93.7%	-97.0%	-1.1%	-90.1%	-90.13%
FCF Yield	-3.4%	-4.8%	-3.5%	-7.5%	-15.2%	-43.1%	-1.0%	-1.5%	-1.8%	-78.8%	-83.2%	-95.0%	-76.2%	-76.20%
Price/Tangible Book	snapshot only													46.458
EV/Gross Profit	snapshot only													652.661
Shareholder Yield	snapshot only													0.00%

Leverage & Solvency

Metric	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
Current Ratio	0.75	2.23	1.27	13.30	18.38	1.79	1.42	1.12	0.78	1.09	0.82	0.77	1.03	1.027
Quick Ratio	0.75	2.23	1.28	13.32	18.38	1.81	1.42	1.12	0.78	1.10	0.82	0.77	1.03	1.027
Debt/Equity	-3.43	-0.14	-2.58	1.16	0.80	1.03	1.75	5.21	-4.23	7.93	-5.16	-3.55	24.48	24.484
Net Debt/Equity	—	—	—	-1.72	-1.02	-1.06	-1.10	-1.55	—	-1.79	—	—	-6.21	-6.209
Debt/Assets	1.08	1.38	0.33	0.37	0.41	0.46	0.55	0.70	0.93	0.76	1.02	1.00	0.75	0.746
Debt/EBITDA	-2.96	-1.74	-10.23	-1.40	-4.44	-3.42	-0.83	-1.00	-0.61	-0.59	-0.62	-0.62	-0.64	-0.636
Net Debt/EBITDA	-0.28	-0.78	18.09	2.07	5.68	3.55	0.53	0.30	-0.04	0.13	-0.08	-0.07	0.16	0.161
Interest Coverage	-20.51	-14.43	-1.55	9.96	14.15	13.28	3.76	-9.07	-13.53	-12.89	-11.58	-11.27	-10.63	-10.625
Equity Multiplier	-3.17	-0.10	-7.82	3.13	1.96	2.22	3.17	7.46	-4.56	10.44	-5.08	-3.55	32.81	32.807
Cash Ratio	snapshot only													0.993
Debt Service Coverage	snapshot only													-10.689
Cash to Debt	snapshot only													1.254
FCF to Debt	snapshot only													-1.446
Defensive Interval	snapshot only													283.8 days

Efficiency & Turnover

Metric	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
Asset Turnover	0.00	0.05	0.02	0.05	0.08	0.13	0.07	0.05	0.06	0.00	0.00	0.01	0.01	0.007
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	0.00	1.38	—	25.49	3.64	15.47	—	31.67	—	—	—	4.10	19.06	19.059
Payables Turnover	0.02	2.14	12.73	7.92	10.87	0.01	0.02	0.01	0.00	0.02	0.05	0.04	0.04	0.040
DSO	—	264	0	14	100	24	0	12	0	—	—	89	19	19.2 days
DIO	0	0	-18	-9	0	-4056	-3042	-2897	0	-3190	-79	-59	0	0.0 days
DPO	23881	171	29	46	34	31542	23345	45671	248687	17946	8092	8391	9054	9054.3 days
Cash Conversion Cycle	—	93	-47	-41	67	-35574	-26386	-48556	-248687	—	—	-8361	-9035	-9035.2 days
Fixed Asset Turnover	snapshot only													0.390
Cash Velocity	snapshot only													0.006
Capital Intensity	snapshot only													167.475

Growth (YoY)

Metric	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
Revenue	—	—	—	—	—	4.6%	2.1%	-21.1%	-21.1%	-1.0%	-1.0%	-91.9%	-91.9%	-91.94%
Net Income	—	—	—	—	4.9%	3.0%	2.7%	-2.4%	-2.4%	-2.5%	-7.4%	-58.0%	3.1%	3.13%
EPS	—	—	—	—	2.3%	2.1%	2.7%	-2.4%	-2.5%	-2.3%	-5.2%	1.6%	39.0%	39.04%
FCF	—	—	—	—	-4.3%	-1.3%	-22.4%	-4.7%	-2.6%	-24.2%	-26.6%	-13.6%	-7.7%	-7.68%
EBITDA	—	—	—	—	28.0%	48.0%	-11.5%	-42.0%	-6.4%	-4.8%	-37.3%	-62.5%	4.1%	4.12%
Op. Income	—	—	—	—	95.2%	71.1%	81.3%	-61.7%	-126.8%	-10.4%	-8.4%	-5.8%	6.3%	6.33%
OCF Growth	snapshot only													-7.96%
Asset Growth	snapshot only													23.73%
Debt Growth	snapshot only													-0.48%
Shares Change	snapshot only													58.92%

Growth (CAGR)

Metric	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
Revenue 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	—	—	—	—	—	—	—	—	—	—	—	—	16.5%	16.52%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
Revenue Stability	—	—	—	—	—	—	—	—	0.56	0.03	0.10	0.91	0.00	0.000
Earnings Stability	—	—	—	—	—	—	—	—	0.23	0.17	0.56	0.93	0.42	0.422
Margin Stability	—	—	—	—	—	—	—	—	—	—	—	0.00	0.00	0.000
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.00	0.00	0.00	0.00	0.00	0.50	0.500
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	—	—	—	—	—	—	—	—	0.20	0.20	0.20	0.50	0.50	0.500
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ROE Trend	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Margin Trend	—	—	—	—	—	—	—	—	—	—	—	0.29	0.12	0.117
FCF Margin Trend	—	—	—	—	—	—	—	—	—	—	—	-171.63	-168.75	-168.755
Sustainable Growth Rate	—	—	—	91.4%	2.6%	—	2.9%	—	—	—	—	—	—	—
Internal Growth Rate	—	—	—	41.3%	3.2%	5.0%	13.2%	—	—	—	—	—	—	—

Cash Flow Quality

Metric	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
OCF/Net Income	0.76	0.89	6.12	-1.58	-1.04	-1.04	-4.27	1.14	0.76	0.84	0.86	0.83	0.84	0.843
FCF/OCF	1.00	1.00	1.00	1.00	1.00	1.01	1.01	1.01	1.01	1.00	1.00	1.00	1.00	1.003
FCF/Net Income	snapshot only													0.845
CapEx/Revenue	—	0.0%	0.5%	1.6%	3.9%	4.6%	6.2%	9.5%	7.4%	—	—	59.9%	51.9%	51.85%
CapEx/Depreciation	snapshot only													0.757
Accruals Ratio	-0.09	-0.09	0.28	0.75	1.56	1.70	0.62	0.08	-0.24	-0.17	-0.18	-0.25	-0.22	-0.222
Sloan Accruals	snapshot only													0.258
Cash Flow Adequacy	snapshot only													-347.512

Dividends & Buybacks

Metric	Q1'21	Q2'21	Q3'21	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%	0.0%	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
Payout Ratio	—	—	—	0.0%	0.0%	0.0%	0.0%	—	—	—	—	—	—	—
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total Payout Ratio	—	—	—	0.1%	0.1%	0.1%	0.4%	—	—	—	—	—	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	-1.2%	-79.5%	-31.3%	-53.0%	-1.6%	-4.6%	-11.9%	-15.7%	-1.6%	-37.3%	-40.6%	-67.8%	-93.1%	-93.05%
Total Shareholder Return	-1.2%	-79.5%	-31.3%	-53.0%	-1.6%	-4.6%	-11.9%	-15.7%	-1.6%	-37.3%	-40.6%	-67.8%	-93.1%	-93.05%

DuPont Factors

Metric	Q1'21	Q2'21	Q3'21	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)	1.00	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
Interest Burden (EBT/EBIT)	1.05	1.07	1.64	0.90	0.93	0.92	0.73	1.11	1.07	1.08	1.09	1.09	1.09	1.094
EBIT Margin	—	-16.39	-1.77	6.89	10.74	6.73	2.23	-10.15	-16.55	—	—	-203.04	-195.38	-195.383
Asset Turnover	0.00	0.05	0.02	0.05	0.08	0.13	0.07	0.05	0.06	0.00	0.00	0.01	0.01	0.007
Equity Multiplier	-3.17	-0.10	-7.82	3.13	3.36	-0.46	24.82	3.93	3.50	3.17	7.48	-26.13	-12.31	-12.308

Per Share

Metric	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
EPS (Diluted TTM)	$-11.00	$-13.44	$-2.01	$9.78	$14.67	$14.64	$3.43	$-13.63	$-21.28	$-19.44	$-14.55	$-13.41	$-12.97	$-12.97
Book Value/Share	$-9.05	$-159.61	$-4.75	$10.70	$14.54	$11.93	$7.02	$2.34	$-2.86	$1.35	$-1.61	$-2.17	$0.31	$-2.65
Tangible Book/Share	$-9.05	$-159.61	$-4.75	$10.70	$14.54	$11.93	$7.02	$2.34	$-2.86	$1.35	$-1.61	$-2.17	$0.31	$0.31
Revenue/Share	$0.00	$0.77	$0.69	$1.58	$1.47	$2.35	$2.09	$1.21	$1.20	$0.00	$0.00	$0.06	$0.06	$0.00
FCF/Share	$-8.35	$-11.98	$-12.32	$-15.43	$-15.26	$-15.31	$-14.78	$-15.69	$-16.18	$-16.36	$-12.47	$-11.10	$-10.96	$-13.56
OCF/Share	$-8.35	$-11.98	$-12.31	$-15.40	$-15.21	$-15.21	$-14.65	$-15.57	$-16.09	$-16.30	$-12.45	$-11.07	$-10.93	$-13.51
Cash/Share	$28.02	$12.06	$33.92	$30.76	$26.34	$24.95	$20.01	$15.82	$11.31	$13.08	$7.20	$6.88	$9.51	$8.40
EBITDA/Share	$-10.47	$-12.53	$-1.20	$-8.87	$-2.60	$-3.58	$-14.71	$-12.25	$-19.77	$-17.99	$-13.47	$-12.39	$-11.93	$-11.93
Debt/Share	$31.01	$21.86	$12.26	$12.40	$11.57	$12.25	$12.28	$12.20	$12.11	$10.67	$8.29	$7.69	$7.58	$7.58
Net Debt/Share	$2.98	$9.80	$-21.66	$-18.37	$-14.77	$-12.70	$-7.74	$-3.63	$0.80	$-2.41	$1.09	$0.81	$-1.92	$-1.92

Academic Models

Metric	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	-12.649
Altman Z-Prime	snapshot only													-28.756
Piotroski F-Score	2	2	1	2	5	5	4	1	3	1	1	1	4	4
Beneish M-Score	—	—	—	—	—	0.40	—	—	—	—	—	—	—	—
Ohlson O-Score	snapshot only													2.930
ROIC (Greenblatt)	snapshot only													-28.88%
Net-Net WC	snapshot only													$-0.02

Credit

Metric	Q1'21	Q2'21	Q3'21	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													CCC
Credit Score	14.67	20.00	20.00	81.67	82.83	53.39	36.70	16.06	15.26	16.41	17.79	15.24	16.67	16.668
Credit Grade	snapshot only													17
Credit Trend	snapshot only													1.411
Implied Spread (bps)	snapshot only													1200.000
Industry Credit Rank	snapshot only													8
Sector Credit Rank	snapshot only													8

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2024-04-04	Stifel Nicolaus	—	Initiated	$10	—	+237.8%	$2.96
2023-01-09	JMP Securities	—	Initiated	$1	—	+127.3%	$0.44

EFTR OTC

Analyst Insights

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

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

EFTR OTC

Analyst Insights

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

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet